[TIMECOM] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -71.31%
YoY- 89.8%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
01/10/07 01/10/06 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 70,789 75,521 75,521 98,479 121,837 171,409 225,494 -21.63%
PBT -50,537 -52,393 -52,393 -80,596 -794,691 1,722 -553,162 -39.55%
Tax 594 -192 -192 -540 -636 487 -80 -
NP -49,943 -52,585 -52,585 -81,136 -795,327 2,209 -553,242 -39.70%
-
NP to SH -49,943 -52,585 -52,585 -81,136 -795,327 2,209 -553,242 -39.70%
-
Tax Rate - - - - - -28.28% - -
Total Cost 120,732 128,106 128,106 179,615 917,164 169,200 778,736 -32.44%
-
Net Worth 1,977,438 0 2,128,440 2,332,660 1,924,995 2,739,159 4,016,688 -13.85%
Dividend
01/10/07 01/10/06 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
01/10/07 01/10/06 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,977,438 0 2,128,440 2,332,660 1,924,995 2,739,159 4,016,688 -13.85%
NOSH 2,535,177 2,528,125 2,504,047 2,535,499 2,532,888 2,208,999 2,526,219 0.07%
Ratio Analysis
01/10/07 01/10/06 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -70.55% -69.63% -69.63% -82.39% -652.78% 1.29% -245.35% -
ROE -2.53% 0.00% -2.47% -3.48% -41.32% 0.08% -13.77% -
Per Share
01/10/07 01/10/06 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2.79 2.99 3.02 3.88 4.81 7.76 8.93 -21.70%
EPS -1.97 -2.08 -2.10 -3.20 -31.40 0.10 -21.90 -39.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.00 0.85 0.92 0.76 1.24 1.59 -13.91%
Adjusted Per Share Value based on latest NOSH - 2,535,499
01/10/07 01/10/06 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3.83 4.09 4.09 5.33 6.60 9.29 12.21 -21.64%
EPS -2.71 -2.85 -2.85 -4.40 -43.08 0.12 -29.97 -39.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0712 0.00 1.153 1.2636 1.0428 1.4838 2.1758 -13.84%
Price Multiplier on Financial Quarter End Date
01/10/07 01/10/06 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 01/10/07 29/09/06 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 4.70 3.22 3.70 2.30 3.08 4.50 6.95 -
P/RPS 168.32 107.79 122.68 59.22 64.03 57.99 77.86 17.60%
P/EPS -238.58 -154.81 -176.19 -71.88 -9.81 4,500.00 -31.74 52.86%
EY -0.42 -0.65 -0.57 -1.39 -10.19 0.02 -3.15 -34.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.03 0.00 4.35 2.50 4.05 3.63 4.37 7.00%
Price Multiplier on Announcement Date
01/10/07 01/10/06 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/08 - 22/02/07 28/02/06 22/02/05 18/02/04 28/02/03 -
Price 2.85 0.00 4.60 2.33 2.62 4.93 6.70 -
P/RPS 102.07 0.00 152.52 59.99 54.47 63.53 75.06 6.67%
P/EPS -144.67 0.00 -219.05 -72.81 -8.34 4,930.00 -30.59 38.66%
EY -0.69 0.00 -0.46 -1.37 -11.98 0.02 -3.27 -27.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 0.00 5.41 2.53 3.45 3.98 4.21 -2.95%

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