[TIMECOM] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 74.93%
YoY- 71.33%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
01/10/07 31/12/06 01/10/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 301,061 323,948 335,395 459,927 578,376 798,581 915,555 -20.86%
PBT -160,903 -187,239 -177,076 -237,926 -831,905 7,948 -662,079 -25.73%
Tax 230 -728 -706 -972 -1,336 -154 -495 -
NP -160,673 -187,967 -177,782 -238,898 -833,241 7,794 -662,574 -25.77%
-
NP to SH -160,673 -187,967 -177,782 -238,898 -833,241 7,794 -662,574 -25.77%
-
Tax Rate - - - - - 1.94% - -
Total Cost 461,734 511,915 513,177 698,825 1,411,617 790,787 1,578,129 -22.78%
-
Net Worth 1,977,438 2,128,440 0 2,332,660 1,924,995 2,739,159 4,016,688 -13.85%
Dividend
01/10/07 31/12/06 01/10/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
01/10/07 31/12/06 01/10/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,977,438 2,128,440 0 2,332,660 1,924,995 2,739,159 4,016,688 -13.85%
NOSH 2,535,177 2,504,047 2,528,125 2,535,499 2,532,888 2,208,999 2,526,219 0.07%
Ratio Analysis
01/10/07 31/12/06 01/10/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -53.37% -58.02% -53.01% -51.94% -144.07% 0.98% -72.37% -
ROE -8.13% -8.83% 0.00% -10.24% -43.29% 0.28% -16.50% -
Per Share
01/10/07 31/12/06 01/10/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 11.88 12.94 13.27 18.14 22.83 36.15 36.24 -20.91%
EPS -6.34 -7.51 -7.03 -9.42 -32.90 0.35 -26.23 -25.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.85 0.00 0.92 0.76 1.24 1.59 -13.91%
Adjusted Per Share Value based on latest NOSH - 2,535,499
01/10/07 31/12/06 01/10/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 16.31 17.55 18.17 24.91 31.33 43.26 49.59 -20.85%
EPS -8.70 -10.18 -9.63 -12.94 -45.14 0.42 -35.89 -25.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0712 1.153 0.00 1.2636 1.0428 1.4838 2.1758 -13.84%
Price Multiplier on Financial Quarter End Date
01/10/07 31/12/06 01/10/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 01/10/07 29/12/06 29/09/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 4.70 3.70 3.22 2.30 3.08 4.50 6.95 -
P/RPS 39.58 28.60 24.27 12.68 13.49 12.45 19.18 16.46%
P/EPS -74.16 -49.29 -45.79 -24.41 -9.36 1,275.40 -26.50 24.17%
EY -1.35 -2.03 -2.18 -4.10 -10.68 0.08 -3.77 -19.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.03 4.35 0.00 2.50 4.05 3.63 4.37 7.00%
Price Multiplier on Announcement Date
01/10/07 31/12/06 01/10/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/08 - - 28/02/06 22/02/05 18/02/04 28/02/03 -
Price 2.85 0.00 0.00 2.33 2.62 4.93 6.70 -
P/RPS 24.00 0.00 0.00 12.84 11.47 13.64 18.49 5.64%
P/EPS -44.97 0.00 0.00 -24.73 -7.96 1,397.28 -25.55 12.62%
EY -2.22 0.00 0.00 -4.04 -12.56 0.07 -3.91 -11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 0.00 0.00 2.53 3.45 3.98 4.21 -2.95%

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