[TIMECOM] QoQ 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- -446.36%
YoY- 55.7%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 121,837 149,003 167,643 139,893 171,409 160,534 213,080 -30.99%
PBT -794,691 -24,051 -5,792 -7,371 1,722 1,557 21,758 -
Tax -636 -13 -407 -280 487 -201 -260 81.05%
NP -795,327 -24,064 -6,199 -7,651 2,209 1,356 21,498 -
-
NP to SH -795,327 -24,064 -6,199 -7,651 2,209 1,356 21,498 -
-
Tax Rate - - - - -28.28% 12.91% 1.19% -
Total Cost 917,164 173,067 173,842 147,544 169,200 159,178 191,582 182.70%
-
Net Worth 1,924,995 3,288,746 3,843,379 3,162,413 2,739,159 1,681,439 4,675,814 -44.50%
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 1,924,995 3,288,746 3,843,379 3,162,413 2,739,159 1,681,439 4,675,814 -44.50%
NOSH 2,532,888 2,673,777 3,099,499 2,550,333 2,208,999 1,355,999 2,687,249 -3.84%
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 -652.78% -16.15% -3.70% -5.47% 1.29% 0.84% 10.09% -
ROE -41.32% -0.73% -0.16% -0.24% 0.08% 0.08% 0.46% -
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 4.81 5.57 5.41 5.49 7.76 11.84 7.93 -28.23%
EPS -31.40 -0.90 -0.20 -0.30 0.10 0.10 0.80 -
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 6.60 8.07 9.08 7.58 9.29 8.70 11.54 -30.98%
EPS -43.08 -1.30 -0.34 -0.41 0.12 0.07 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0428 1.7815 2.0819 1.7131 1.4838 0.9108 2.5328 -44.50%
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 64.03 75.01 83.20 91.15 57.99 44.35 102.15 -26.65%
P/EPS -9.81 -464.44 -2,250.00 -1,666.67 4,500.00 5,250.00 1,012.50 -
EY -10.19 -0.22 -0.04 -0.06 0.02 0.02 0.10 -
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 54.47 76.80 81.90 82.04 63.53 41.22 67.47 -13.24%
P/EPS -8.34 -475.56 -2,215.00 -1,500.00 4,930.00 4,880.00 668.75 -
EY -11.98 -0.21 -0.05 -0.07 0.02 0.02 0.15 -
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