[TIMECOM] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.56%
YoY- 11.56%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 314,084 282,445 284,698 307,029 346,498 481,930 608,718 -10.43%
PBT 83,598 2,284 722,958 -147,154 -166,244 -209,773 -49,618 -
Tax 0 -13 285 -485 -685 -576 -933 -
NP 83,598 2,270 723,244 -147,640 -166,929 -210,349 -50,552 -
-
NP to SH 83,598 2,270 723,244 -147,640 -166,929 -210,349 -50,552 -
-
Tax Rate 0.00% 0.57% -0.04% - - - - -
Total Cost 230,485 280,174 -438,545 454,669 513,427 692,279 659,270 -16.06%
-
Net Worth 1,188,247 997,471 2,531,185 2,022,465 2,222,885 1,781,183 3,108,948 -14.80%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,188,247 997,471 2,531,185 2,022,465 2,222,885 1,781,183 3,108,948 -14.80%
NOSH 2,528,185 2,432,856 2,531,185 2,528,082 2,555,040 2,544,548 2,527,600 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 26.62% 0.80% 254.04% -48.09% -48.18% -43.65% -8.30% -
ROE 7.04% 0.23% 28.57% -7.30% -7.51% -11.81% -1.63% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 12.42 11.61 11.25 12.14 13.56 18.94 24.08 -10.44%
EPS 3.31 0.09 28.57 -5.84 -6.53 -8.27 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.41 1.00 0.80 0.87 0.70 1.23 -14.80%
Adjusted Per Share Value based on latest NOSH - 2,536,066
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 17.01 15.30 15.42 16.63 18.77 26.11 32.97 -10.43%
EPS 4.53 0.12 39.18 -8.00 -9.04 -11.39 -2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6437 0.5403 1.3711 1.0956 1.2041 0.9649 1.6841 -14.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.08 1.90 1.55 4.70 3.22 3.17 4.18 -
P/RPS 24.79 16.37 13.78 38.70 23.74 16.74 17.36 6.11%
P/EPS 93.15 2,035.71 5.42 -80.48 -49.29 -38.35 -209.00 -
EY 1.07 0.05 18.43 -1.24 -2.03 -2.61 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.55 4.63 1.55 5.87 3.70 4.53 3.40 11.54%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 12/11/09 28/11/08 23/11/07 13/11/06 16/11/05 25/11/04 -
Price 3.38 2.03 1.25 4.10 3.80 2.70 4.28 -
P/RPS 27.21 17.49 11.11 33.76 28.02 14.26 17.77 7.35%
P/EPS 102.22 2,175.00 4.37 -70.21 -58.16 -32.66 -214.00 -
EY 0.98 0.05 22.86 -1.42 -1.72 -3.06 -0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.19 4.95 1.25 5.13 4.37 3.86 3.48 12.84%

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