[TIMECOM] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -173.75%
YoY- -778.85%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 230,272 259,874 361,448 456,539 627,172 690,061 712,315 -17.14%
PBT -110,366 -124,683 -157,330 -37,214 6,226 -108,917 86,939 -
Tax -364 -514 -432 -700 -641 -415 -596 -7.88%
NP -110,730 -125,197 -157,762 -37,914 5,585 -109,332 86,343 -
-
NP to SH -110,730 -125,197 -157,762 -37,914 5,585 -109,332 86,343 -
-
Tax Rate - - - - 10.30% - 0.69% -
Total Cost 341,002 385,071 519,210 494,453 621,587 799,393 625,972 -9.62%
-
Net Worth 2,022,465 2,222,885 1,781,183 3,108,948 3,462,699 4,220,723 4,835,208 -13.51%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,022,465 2,222,885 1,781,183 3,108,948 3,462,699 4,220,723 4,835,208 -13.51%
NOSH 2,528,082 2,555,040 2,544,548 2,527,600 2,792,499 2,542,604 2,466,942 0.40%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -48.09% -48.18% -43.65% -8.30% 0.89% -15.84% 12.12% -
ROE -5.48% -5.63% -8.86% -1.22% 0.16% -2.59% 1.79% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 9.11 10.17 14.20 18.06 22.46 27.14 28.87 -17.48%
EPS -4.38 -4.90 -6.20 -1.50 0.20 -4.30 3.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.87 0.70 1.23 1.24 1.66 1.96 -13.86%
Adjusted Per Share Value based on latest NOSH - 2,673,777
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 12.47 14.08 19.58 24.73 33.97 37.38 38.59 -17.15%
EPS -6.00 -6.78 -8.55 -2.05 0.30 -5.92 4.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0956 1.2041 0.9649 1.6841 1.8757 2.2863 2.6192 -13.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 4.70 3.22 3.17 4.18 5.25 7.00 10.85 -
P/RPS 51.60 31.66 22.32 23.14 23.38 25.79 37.58 5.42%
P/EPS -107.31 -65.71 -51.13 -278.67 2,625.00 -162.79 310.00 -
EY -0.93 -1.52 -1.96 -0.36 0.04 -0.61 0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 3.70 4.53 3.40 4.23 4.22 5.54 0.96%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 13/11/06 16/11/05 25/11/04 19/11/03 27/11/02 26/11/01 -
Price 4.10 3.80 2.70 4.28 4.88 6.95 12.50 -
P/RPS 45.01 37.36 19.01 23.70 21.73 25.61 43.29 0.65%
P/EPS -93.61 -77.55 -43.55 -285.33 2,440.00 -161.63 357.14 -
EY -1.07 -1.29 -2.30 -0.35 0.04 -0.62 0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.13 4.37 3.86 3.48 3.94 4.19 6.38 -3.56%

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