[TIMECOM] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 39.55%
YoY- 101.18%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 335,395 459,927 578,376 798,581 915,555 957,340 0 -
PBT -177,076 -237,926 -831,905 7,948 -662,079 -42,334 0 -
Tax -706 -972 -1,336 -154 -495 -898 0 -
NP -177,782 -238,898 -833,241 7,794 -662,574 -43,232 0 -
-
NP to SH -177,782 -238,898 -833,241 7,794 -662,574 -43,232 0 -
-
Tax Rate - - - 1.94% - - - -
Total Cost 513,177 698,825 1,411,617 790,787 1,578,129 1,000,572 0 -
-
Net Worth 2,158,781 2,338,150 1,924,811 3,221,519 4,020,964 4,323,199 1,600 232.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,158,781 2,338,150 1,924,811 3,221,519 4,020,964 4,323,199 1,600 232.23%
NOSH 2,539,742 2,541,468 2,532,647 2,597,999 2,528,908 2,543,058 1,000 269.15%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -53.01% -51.94% -144.07% 0.98% -72.37% -4.52% 0.00% -
ROE -8.24% -10.22% -43.29% 0.24% -16.48% -1.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 13.21 18.10 22.84 30.74 36.20 37.65 0.00 -
EPS -7.00 -9.40 -32.90 0.30 -26.20 -1.70 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.92 0.76 1.24 1.59 1.70 1.60 -10.00%
Adjusted Per Share Value based on latest NOSH - 2,208,999
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.14 24.88 31.28 43.19 49.52 51.78 0.00 -
EPS -9.62 -12.92 -45.07 0.42 -35.84 -2.34 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1677 1.2647 1.0411 1.7425 2.1749 2.3384 0.0009 230.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 3.70 2.30 3.08 4.50 6.95 12.00 0.00 -
P/RPS 28.02 12.71 13.49 14.64 19.20 31.88 0.00 -
P/EPS -52.86 -24.47 -9.36 1,500.00 -26.53 -705.88 0.00 -
EY -1.89 -4.09 -10.68 0.07 -3.77 -0.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 2.50 4.05 3.63 4.37 7.06 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 22/02/07 28/02/06 22/02/05 18/02/04 28/02/03 28/02/02 09/03/01 -
Price 4.60 2.33 2.62 4.93 6.70 11.40 0.00 -
P/RPS 34.83 12.88 11.47 16.04 18.51 30.28 0.00 -
P/EPS -65.71 -24.79 -7.96 1,643.33 -25.57 -670.59 0.00 -
EY -1.52 -4.03 -12.56 0.06 -3.91 -0.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.41 2.53 3.45 3.98 4.21 6.71 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