[TIMECOM] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 67.57%
YoY- -186.33%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 915,555 690,061 449,075 228,999 957,340 712,315 462,717 57.41%
PBT -662,079 -108,917 -67,724 -13,659 -42,334 86,939 50,430 -
Tax -495 -415 67,724 13,659 -898 -596 -542 -5.85%
NP -662,574 -109,332 0 0 -43,232 86,343 49,888 -
-
NP to SH -662,574 -109,332 -68,179 -14,018 -43,232 86,343 49,888 -
-
Tax Rate - - - - - 0.69% 1.07% -
Total Cost 1,578,129 799,393 449,075 228,999 1,000,572 625,972 412,829 143.88%
-
Net Worth 4,020,964 4,220,723 4,242,248 3,971,766 4,323,199 4,835,208 4,864,080 -11.88%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 4,020,964 4,220,723 4,242,248 3,971,766 4,323,199 4,835,208 4,864,080 -11.88%
NOSH 2,528,908 2,542,604 2,525,148 2,336,333 2,543,058 2,466,942 2,494,400 0.91%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -72.37% -15.84% 0.00% 0.00% -4.52% 12.12% 10.78% -
ROE -16.48% -2.59% -1.61% -0.35% -1.00% 1.79% 1.03% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 36.20 27.14 17.78 9.80 37.65 28.87 18.55 55.97%
EPS -26.20 -4.30 -2.70 -0.60 -1.70 3.50 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.66 1.68 1.70 1.70 1.96 1.95 -12.68%
Adjusted Per Share Value based on latest NOSH - 2,336,333
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 49.52 37.32 24.29 12.39 51.78 38.53 25.03 57.40%
EPS -35.84 -5.91 -3.69 -0.76 -2.34 4.67 2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1749 2.2829 2.2946 2.1483 2.3384 2.6153 2.6309 -11.88%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 6.95 7.00 10.30 11.85 12.00 10.85 10.00 -
P/RPS 19.20 25.79 57.92 120.90 31.88 37.58 53.91 -49.66%
P/EPS -26.53 -162.79 -381.48 -1,975.00 -705.88 310.00 500.00 -
EY -3.77 -0.61 -0.26 -0.05 -0.14 0.32 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 4.22 6.13 6.97 7.06 5.54 5.13 -10.11%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 30/08/02 31/05/02 28/02/02 26/11/01 24/08/01 -
Price 6.70 6.95 9.50 11.85 11.40 12.50 13.10 -
P/RPS 18.51 25.61 53.42 120.90 30.28 43.29 70.62 -58.94%
P/EPS -25.57 -161.63 -351.85 -1,975.00 -670.59 357.14 655.00 -
EY -3.91 -0.62 -0.28 -0.05 -0.15 0.28 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 4.19 5.65 6.97 6.71 6.38 6.72 -26.72%

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