[TIMECOM] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 101.42%
YoY- 101.18%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 627,948 639,479 684,916 798,581 852,666 933,118 940,114 -23.53%
PBT -35,492 -9,884 17,666 7,948 -546,936 -589,686 -665,509 -85.75%
Tax -213 -401 -254 -154 -721 -480 -316 -23.06%
NP -35,705 -10,285 17,412 7,794 -547,657 -590,166 -665,825 -85.70%
-
NP to SH -35,705 -10,285 17,412 7,794 -547,657 -590,166 -665,825 -85.70%
-
Tax Rate - - 1.44% 1.94% - - - -
Total Cost 663,653 649,764 667,504 790,787 1,400,323 1,523,284 1,605,939 -44.42%
-
Net Worth 3,288,746 3,843,379 3,162,413 2,739,159 1,681,439 4,675,814 3,922,530 -11.05%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 3,288,746 3,843,379 3,162,413 2,739,159 1,681,439 4,675,814 3,922,530 -11.05%
NOSH 2,673,777 3,099,499 2,550,333 2,208,999 1,355,999 2,687,249 2,467,000 5.49%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -5.69% -1.61% 2.54% 0.98% -64.23% -63.25% -70.82% -
ROE -1.09% -0.27% 0.55% 0.28% -32.57% -12.62% -16.97% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.49 20.63 26.86 36.15 62.88 34.72 38.11 -27.50%
EPS -1.34 -0.33 0.68 0.35 -40.39 -21.96 -26.99 -86.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.24 1.24 1.24 1.24 1.74 1.59 -15.69%
Adjusted Per Share Value based on latest NOSH - 2,208,999
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.96 34.59 37.05 43.19 46.12 50.47 50.85 -23.53%
EPS -1.93 -0.56 0.94 0.42 -29.62 -31.92 -36.01 -85.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7788 2.0788 1.7105 1.4816 0.9095 2.5291 2.1216 -11.05%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.18 4.50 5.00 4.50 5.25 8.10 6.45 -
P/RPS 17.80 21.81 18.62 12.45 8.35 23.33 16.93 3.38%
P/EPS -313.02 -1,356.13 732.35 1,275.40 -13.00 -36.88 -23.90 453.02%
EY -0.32 -0.07 0.14 0.08 -7.69 -2.71 -4.18 -81.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 3.63 4.03 3.63 4.23 4.66 4.06 -11.12%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 13/08/04 25/05/04 18/02/04 19/11/03 25/08/03 29/05/03 -
Price 4.28 4.43 4.50 4.93 4.88 5.35 7.70 -
P/RPS 18.22 21.47 16.76 13.64 7.76 15.41 20.21 -6.65%
P/EPS -320.51 -1,335.03 659.11 1,397.28 -12.08 -24.36 -28.53 399.39%
EY -0.31 -0.07 0.15 0.07 -8.28 -4.10 -3.51 -80.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 3.57 3.63 3.98 3.94 3.07 4.84 -19.69%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment