[TIMECOM] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -354.52%
YoY- -1432.6%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 836,229 933,276 1,014,232 915,555 920,081 898,150 915,996 -5.88%
PBT 8,301 9,338 -68,356 -662,079 -145,222 -135,448 -54,636 -
Tax -854 -880 -720 -495 -553 135,448 54,636 -
NP 7,446 8,458 -69,076 -662,574 -145,776 0 0 -
-
NP to SH 7,446 8,458 -69,076 -662,574 -145,776 -136,358 -56,072 -
-
Tax Rate 10.29% 9.42% - - - - - -
Total Cost 828,782 924,818 1,083,308 1,578,129 1,065,857 898,150 915,996 -6.44%
-
Net Worth 3,462,699 3,679,229 3,922,530 4,020,964 4,220,723 4,242,248 3,971,766 -8.73%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 3,462,699 3,679,229 3,922,530 4,020,964 4,220,723 4,242,248 3,971,766 -8.73%
NOSH 2,792,499 2,114,499 2,467,000 2,528,908 2,542,604 2,525,148 2,336,333 12.61%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.89% 0.91% -6.81% -72.37% -15.84% 0.00% 0.00% -
ROE 0.22% 0.23% -1.76% -16.48% -3.45% -3.21% -1.41% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 29.95 44.14 41.11 36.20 36.19 35.57 39.21 -16.42%
EPS 0.27 0.40 -2.80 -26.20 -5.73 -5.40 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.74 1.59 1.59 1.66 1.68 1.70 -18.95%
Adjusted Per Share Value based on latest NOSH - 2,526,219
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 45.30 50.55 54.94 49.59 49.84 48.65 49.62 -5.88%
EPS 0.40 0.46 -3.74 -35.89 -7.90 -7.39 -3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8757 1.993 2.1248 2.1781 2.2863 2.298 2.1515 -8.73%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.25 8.10 6.45 6.95 7.00 10.30 11.85 -
P/RPS 17.53 18.35 15.69 19.20 19.34 28.96 30.22 -30.42%
P/EPS 1,968.75 2,025.00 -230.36 -26.53 -122.09 -190.74 -493.75 -
EY 0.05 0.05 -0.43 -3.77 -0.82 -0.52 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.23 4.66 4.06 4.37 4.22 6.13 6.97 -28.29%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 25/08/03 29/05/03 28/02/03 27/11/02 30/08/02 31/05/02 -
Price 4.88 5.35 7.70 6.70 6.95 9.50 11.85 -
P/RPS 16.30 12.12 18.73 18.51 19.21 26.71 30.22 -33.71%
P/EPS 1,830.00 1,337.50 -275.00 -25.57 -121.22 -175.93 -493.75 -
EY 0.05 0.07 -0.36 -3.91 -0.82 -0.57 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 3.07 4.84 4.21 4.19 5.65 6.97 -31.60%

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