[TIMECOM] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.73%
YoY- -316.1%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 284,698 307,029 346,498 481,930 608,718 836,229 920,081 -17.74%
PBT 722,958 -147,154 -166,244 -209,773 -49,618 8,301 -145,222 -
Tax 285 -485 -685 -576 -933 -854 -553 -
NP 723,244 -147,640 -166,929 -210,349 -50,552 7,446 -145,776 -
-
NP to SH 723,244 -147,640 -166,929 -210,349 -50,552 7,446 -145,776 -
-
Tax Rate -0.04% - - - - 10.29% - -
Total Cost -438,545 454,669 513,427 692,279 659,270 828,782 1,065,857 -
-
Net Worth 2,531,185 2,022,465 2,222,885 1,781,183 3,108,948 3,462,699 4,220,723 -8.16%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,531,185 2,022,465 2,222,885 1,781,183 3,108,948 3,462,699 4,220,723 -8.16%
NOSH 2,531,185 2,528,082 2,555,040 2,544,548 2,527,600 2,792,499 2,542,604 -0.07%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 254.04% -48.09% -48.18% -43.65% -8.30% 0.89% -15.84% -
ROE 28.57% -7.30% -7.51% -11.81% -1.63% 0.22% -3.45% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 11.25 12.14 13.56 18.94 24.08 29.95 36.19 -17.68%
EPS 28.57 -5.84 -6.53 -8.27 -2.00 0.27 -5.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.80 0.87 0.70 1.23 1.24 1.66 -8.09%
Adjusted Per Share Value based on latest NOSH - 2,492,684
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 15.42 16.63 18.77 26.11 32.97 45.30 49.84 -17.74%
EPS 39.18 -8.00 -9.04 -11.39 -2.74 0.40 -7.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3711 1.0956 1.2041 0.9649 1.6841 1.8757 2.2863 -8.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.55 4.70 3.22 3.17 4.18 5.25 7.00 -
P/RPS 13.78 38.70 23.74 16.74 17.36 17.53 19.34 -5.48%
P/EPS 5.42 -80.48 -49.29 -38.35 -209.00 1,968.75 -122.09 -
EY 18.43 -1.24 -2.03 -2.61 -0.48 0.05 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 5.87 3.70 4.53 3.40 4.23 4.22 -15.36%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 23/11/07 13/11/06 16/11/05 25/11/04 19/11/03 27/11/02 -
Price 1.25 4.10 3.80 2.70 4.28 4.88 6.95 -
P/RPS 11.11 33.76 28.02 14.26 17.77 16.30 19.21 -8.71%
P/EPS 4.37 -70.21 -58.16 -32.66 -214.00 1,830.00 -121.22 -
EY 22.86 -1.42 -1.72 -3.06 -0.47 0.05 -0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 5.13 4.37 3.86 3.48 3.94 4.19 -18.24%

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