[TIMECOM] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 24.02%
YoY- -212.89%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 213,080 253,558 225,494 240,986 220,076 228,999 245,025 -8.91%
PBT 21,758 -17,089 -553,162 -41,193 -54,065 -13,659 -129,273 -
Tax -260 -180 -80 40 54,065 13,659 -302 -9.52%
NP 21,498 -17,269 -553,242 -41,153 0 0 -129,575 -
-
NP to SH 21,498 -17,269 -553,242 -41,153 -54,161 -14,018 -129,575 -
-
Tax Rate 1.19% - - - - - - -
Total Cost 191,582 270,827 778,736 282,139 220,076 228,999 374,600 -36.12%
-
Net Worth 4,675,814 3,922,530 4,016,688 4,269,623 4,332,880 3,971,766 4,236,106 6.82%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 4,675,814 3,922,530 4,016,688 4,269,623 4,332,880 3,971,766 4,236,106 6.82%
NOSH 2,687,249 2,467,000 2,526,219 2,572,062 2,579,095 2,336,333 2,491,827 5.17%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 10.09% -6.81% -245.35% -17.08% 0.00% 0.00% -52.88% -
ROE 0.46% -0.44% -13.77% -0.96% -1.25% -0.35% -3.06% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.93 10.28 8.93 9.37 8.53 9.80 9.83 -13.37%
EPS 0.80 -0.70 -21.90 -1.60 -2.10 -0.60 -5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.59 1.59 1.66 1.68 1.70 1.70 1.56%
Adjusted Per Share Value based on latest NOSH - 2,572,062
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.54 13.74 12.21 13.05 11.92 12.40 13.27 -8.91%
EPS 1.16 -0.94 -29.97 -2.23 -2.93 -0.76 -7.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5328 2.1248 2.1758 2.3128 2.3471 2.1515 2.2947 6.82%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 8.10 6.45 6.95 7.00 10.30 11.85 12.00 -
P/RPS 102.15 62.76 77.86 74.71 120.71 120.90 122.04 -11.21%
P/EPS 1,012.50 -921.43 -31.74 -437.50 -490.48 -1,975.00 -230.77 -
EY 0.10 -0.11 -3.15 -0.23 -0.20 -0.05 -0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.66 4.06 4.37 4.22 6.13 6.97 7.06 -24.24%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 29/05/03 28/02/03 27/11/02 30/08/02 31/05/02 28/02/02 -
Price 5.35 7.70 6.70 6.95 9.50 11.85 11.40 -
P/RPS 67.47 74.92 75.06 74.18 111.33 120.90 115.93 -30.36%
P/EPS 668.75 -1,100.00 -30.59 -434.37 -452.38 -1,975.00 -219.23 -
EY 0.15 -0.09 -3.27 -0.23 -0.22 -0.05 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 4.84 4.21 4.19 5.65 6.97 6.71 -40.70%

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