[TIMECOM] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -198.17%
YoY- 55.7%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 578,376 456,539 307,536 139,893 798,581 627,172 466,638 15.31%
PBT -831,905 -37,214 -13,163 -7,371 7,948 6,226 4,669 -
Tax -1,336 -700 -687 -280 -154 -641 -440 108.98%
NP -833,241 -37,914 -13,850 -7,651 7,794 5,585 4,229 -
-
NP to SH -833,241 -37,914 -13,850 -7,651 7,794 5,585 4,229 -
-
Tax Rate - - - - 1.94% 10.30% 9.42% -
Total Cost 1,411,617 494,453 321,386 147,544 790,787 621,587 462,409 109.72%
-
Net Worth 1,924,811 3,108,948 3,434,800 3,162,413 3,221,519 3,462,699 3,679,229 -34.94%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,924,811 3,108,948 3,434,800 3,162,413 3,221,519 3,462,699 3,679,229 -34.94%
NOSH 2,532,647 2,527,600 2,770,000 2,550,333 2,597,999 2,792,499 2,114,499 12.72%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -144.07% -8.30% -4.50% -5.47% 0.98% 0.89% 0.91% -
ROE -43.29% -1.22% -0.40% -0.24% 0.24% 0.16% 0.11% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 22.84 18.06 11.10 5.49 30.74 22.46 22.07 2.30%
EPS -32.90 -1.50 -0.50 -0.30 0.30 0.20 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 1.23 1.24 1.24 1.24 1.24 1.74 -42.28%
Adjusted Per Share Value based on latest NOSH - 2,550,333
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 31.33 24.73 16.66 7.58 43.26 33.97 25.28 15.30%
EPS -45.14 -2.05 -0.75 -0.41 0.42 0.30 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0427 1.6841 1.8606 1.7131 1.7451 1.8757 1.993 -34.94%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.08 4.18 4.50 5.00 4.50 5.25 8.10 -
P/RPS 13.49 23.14 40.53 91.15 14.64 23.38 36.70 -48.53%
P/EPS -9.36 -278.67 -900.00 -1,666.67 1,500.00 2,625.00 4,050.00 -
EY -10.68 -0.36 -0.11 -0.06 0.07 0.04 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.05 3.40 3.63 4.03 3.63 4.23 4.66 -8.89%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 25/11/04 13/08/04 25/05/04 18/02/04 19/11/03 25/08/03 -
Price 2.62 4.28 4.43 4.50 4.93 4.88 5.35 -
P/RPS 11.47 23.70 39.90 82.04 16.04 21.73 24.24 -39.13%
P/EPS -7.96 -285.33 -886.00 -1,500.00 1,643.33 2,440.00 2,675.00 -
EY -12.56 -0.35 -0.11 -0.07 0.06 0.04 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 3.48 3.57 3.63 3.98 3.94 3.07 8.05%

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