[TIMECOM] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -492.66%
YoY- 55.7%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 318,584 347,872 475,392 559,572 1,014,232 915,996 231,862 5.43%
PBT -158,508 -168,920 -218,288 -29,484 -68,356 -54,636 16,590 -
Tax -460 -680 -592 -1,120 -720 54,636 -352 4.55%
NP -158,968 -169,600 -218,880 -30,604 -69,076 0 16,238 -
-
NP to SH -158,968 -169,600 -218,880 -30,604 -69,076 -56,072 16,238 -
-
Tax Rate - - - - - - 2.12% -
Total Cost 477,552 517,472 694,272 590,176 1,083,308 915,996 215,624 14.16%
-
Net Worth 2,061,616 2,244,705 1,840,581 3,162,413 3,922,530 3,971,766 5,250,286 -14.42%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,061,616 2,244,705 1,840,581 3,162,413 3,922,530 3,971,766 5,250,286 -14.42%
NOSH 2,483,874 2,494,117 2,487,272 2,550,333 2,467,000 2,336,333 2,706,333 -1.41%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -49.90% -48.75% -46.04% -5.47% -6.81% 0.00% 7.00% -
ROE -7.71% -7.56% -11.89% -0.97% -1.76% -1.41% 0.31% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 12.83 13.95 19.11 21.94 41.11 39.21 8.57 6.95%
EPS -6.40 -6.80 -8.80 -1.20 -2.80 -2.40 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.90 0.74 1.24 1.59 1.70 1.94 -13.18%
Adjusted Per Share Value based on latest NOSH - 2,550,333
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 17.23 18.82 25.71 30.27 54.86 49.54 12.54 5.43%
EPS -8.60 -9.17 -11.84 -1.66 -3.74 -3.03 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1151 1.2141 0.9955 1.7105 2.1216 2.1483 2.8398 -14.42%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.07 3.28 1.98 5.00 6.45 11.85 10.40 -
P/RPS 31.73 23.52 10.36 22.79 15.69 30.22 121.39 -20.03%
P/EPS -63.59 -48.24 -22.50 -416.67 -230.36 -493.75 1,733.33 -
EY -1.57 -2.07 -4.44 -0.24 -0.43 -0.20 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 3.64 2.68 4.03 4.06 6.97 5.36 -1.48%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 19/05/06 16/05/05 25/05/04 29/05/03 31/05/02 24/05/01 -
Price 3.72 3.42 1.42 4.50 7.70 11.85 11.00 -
P/RPS 29.00 24.52 7.43 20.51 18.73 30.22 128.39 -21.95%
P/EPS -58.13 -50.29 -16.14 -375.00 -275.00 -493.75 1,833.33 -
EY -1.72 -1.99 -6.20 -0.27 -0.36 -0.20 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.48 3.80 1.92 3.63 4.84 6.97 5.67 -3.84%

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