[TIMECOM] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -94.66%
YoY- 25.24%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 335,395 335,395 259,874 176,649 86,968 459,927 361,448 -5.79%
PBT -177,076 -177,076 -124,683 -82,207 -42,230 -237,926 -157,330 9.90%
Tax -706 -706 -514 -327 -170 -972 -432 48.03%
NP -177,782 -177,782 -125,197 -82,534 -42,400 -238,898 -157,762 10.01%
-
NP to SH -177,782 -177,782 -125,197 -82,534 -42,400 -238,898 -157,762 10.01%
-
Tax Rate - - - - - - - -
Total Cost 513,177 513,177 385,071 259,183 129,368 698,825 519,210 -0.92%
-
Net Worth 2,158,781 0 2,222,885 2,200,906 2,244,705 2,338,150 1,781,183 16.59%
Dividend
31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,158,781 0 2,222,885 2,200,906 2,244,705 2,338,150 1,781,183 16.59%
NOSH 2,539,742 2,532,507 2,555,040 2,501,030 2,494,117 2,541,468 2,544,548 -0.15%
Ratio Analysis
31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -53.01% -53.01% -48.18% -46.72% -48.75% -51.94% -43.65% -
ROE -8.24% 0.00% -5.63% -3.75% -1.89% -10.22% -8.86% -
Per Share
31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.21 13.24 10.17 7.06 3.49 18.10 14.20 -5.60%
EPS -7.00 -7.02 -4.90 -3.30 -1.70 -9.40 -6.20 10.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.00 0.87 0.88 0.90 0.92 0.70 16.77%
Adjusted Per Share Value based on latest NOSH - 2,508,374
31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 18.14 18.14 14.06 9.55 4.70 24.88 19.55 -5.80%
EPS -9.62 -9.62 -6.77 -4.46 -2.29 -12.92 -8.53 10.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1677 0.00 1.2023 1.1904 1.2141 1.2647 0.9634 16.60%
Price Multiplier on Financial Quarter End Date
31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/12/06 29/09/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.70 3.22 3.22 3.30 3.28 2.30 3.17 -
P/RPS 28.02 24.31 31.66 46.72 94.07 12.71 22.32 19.91%
P/EPS -52.86 -45.87 -65.71 -100.00 -192.94 -24.47 -51.13 2.69%
EY -1.89 -2.18 -1.52 -1.00 -0.52 -4.09 -1.96 -2.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 0.00 3.70 3.75 3.64 2.50 4.53 -3.18%
Price Multiplier on Announcement Date
31/12/06 01/10/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/02/07 - 13/11/06 21/08/06 19/05/06 28/02/06 16/11/05 -
Price 4.60 0.00 3.80 3.50 3.42 2.33 2.70 -
P/RPS 34.83 0.00 37.36 49.55 98.08 12.88 19.01 62.19%
P/EPS -65.71 0.00 -77.55 -106.06 -201.18 -24.79 -43.55 38.89%
EY -1.52 0.00 -1.29 -0.94 -0.50 -4.03 -2.30 -28.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.41 0.00 4.37 3.98 3.80 2.53 3.86 30.94%

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