[TIMECOM] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 112.24%
YoY- 106.2%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 353,298 482,330 615,072 933,276 898,150 925,434 0 -
PBT -164,414 -220,222 -26,326 9,338 -135,448 100,860 0 -
Tax -654 -580 -1,374 -880 135,448 -1,084 0 -
NP -165,068 -220,802 -27,700 8,458 0 99,776 0 -
-
NP to SH -165,068 -220,802 -27,700 8,458 -136,358 99,776 0 -
-
Tax Rate - - - 9.42% - 1.07% - -
Total Cost 518,366 703,132 642,772 924,818 898,150 825,658 0 -
-
Net Worth 2,200,906 1,806,561 3,434,800 3,679,229 4,242,248 4,864,080 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,200,906 1,806,561 3,434,800 3,679,229 4,242,248 4,864,080 0 -
NOSH 2,501,030 2,509,113 2,770,000 2,114,499 2,525,148 2,494,400 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -46.72% -45.78% -4.50% 0.91% 0.00% 10.78% 0.00% -
ROE -7.50% -12.22% -0.81% 0.23% -3.21% 2.05% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 14.13 19.22 22.20 44.14 35.57 37.10 0.00 -
EPS -6.60 -8.80 -1.00 0.40 -5.40 4.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.72 1.24 1.74 1.68 1.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,687,249
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 19.14 26.13 33.32 50.55 48.65 50.13 0.00 -
EPS -8.94 -11.96 -1.50 0.46 -7.39 5.40 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1922 0.9786 1.8606 1.993 2.298 2.6348 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 3.30 2.00 4.50 8.10 10.30 10.00 0.00 -
P/RPS 23.36 10.40 20.27 18.35 28.96 26.95 0.00 -
P/EPS -50.00 -22.73 -450.00 2,025.00 -190.74 250.00 0.00 -
EY -2.00 -4.40 -0.22 0.05 -0.52 0.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 2.78 3.63 4.66 6.13 5.13 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 24/08/05 13/08/04 25/08/03 30/08/02 24/08/01 - -
Price 3.50 2.83 4.43 5.35 9.50 13.10 0.00 -
P/RPS 24.78 14.72 19.95 12.12 26.71 35.31 0.00 -
P/EPS -53.03 -32.16 -443.00 1,337.50 -175.93 327.50 0.00 -
EY -1.89 -3.11 -0.23 0.07 -0.57 0.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.98 3.93 3.57 3.07 5.65 6.72 0.00 -

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