[TIMECOM] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -11.96%
YoY- 105.11%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 346,498 481,930 608,718 836,229 920,081 949,753 0 -
PBT -166,244 -209,773 -49,618 8,301 -145,222 115,918 0 -
Tax -685 -576 -933 -854 -553 -794 0 -
NP -166,929 -210,349 -50,552 7,446 -145,776 115,124 0 -
-
NP to SH -166,929 -210,349 -50,552 7,446 -145,776 115,124 0 -
-
Tax Rate - - - 10.29% - 0.68% - -
Total Cost 513,427 692,279 659,270 828,782 1,065,857 834,629 0 -
-
Net Worth 2,222,885 1,781,183 3,108,948 3,462,699 4,220,723 4,835,208 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,222,885 1,781,183 3,108,948 3,462,699 4,220,723 4,835,208 0 -
NOSH 2,555,040 2,544,548 2,527,600 2,792,499 2,542,604 2,466,942 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -48.18% -43.65% -8.30% 0.89% -15.84% 12.12% 0.00% -
ROE -7.51% -11.81% -1.63% 0.22% -3.45% 2.38% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 13.56 18.94 24.08 29.95 36.19 38.50 0.00 -
EPS -6.53 -8.27 -2.00 0.27 -5.73 4.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.70 1.23 1.24 1.66 1.96 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,355,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 18.74 26.07 32.92 45.23 49.77 51.37 0.00 -
EPS -9.03 -11.38 -2.73 0.40 -7.88 6.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2023 0.9634 1.6816 1.8729 2.2829 2.6153 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - -
Price 3.22 3.17 4.18 5.25 7.00 10.85 0.00 -
P/RPS 23.74 16.74 17.36 17.53 19.34 28.18 0.00 -
P/EPS -49.29 -38.35 -209.00 1,968.75 -122.09 232.50 0.00 -
EY -2.03 -2.61 -0.48 0.05 -0.82 0.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 4.53 3.40 4.23 4.22 5.54 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/11/06 16/11/05 25/11/04 19/11/03 27/11/02 26/11/01 - -
Price 3.80 2.70 4.28 4.88 6.95 12.50 0.00 -
P/RPS 28.02 14.26 17.77 16.30 19.21 32.47 0.00 -
P/EPS -58.16 -32.66 -214.00 1,830.00 -121.22 267.86 0.00 -
EY -1.72 -3.06 -0.47 0.05 -0.82 0.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 3.86 3.48 3.94 4.19 6.38 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