[TIMECOM] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 11.23%
YoY- 507.79%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 280,240 321,083 314,084 296,434 260,160 286,811 282,445 -0.52%
PBT 91,532 88,906 83,598 83,500 75,072 33,096 2,284 1073.71%
Tax 0 18,165 0 0 0 -10 -13 -
NP 91,532 107,071 83,598 83,500 75,072 33,086 2,270 1078.53%
-
NP to SH 91,532 107,071 83,598 83,500 75,072 33,086 2,270 1078.53%
-
Tax Rate 0.00% -20.43% 0.00% 0.00% 0.00% 0.03% 0.57% -
Total Cost 188,708 214,012 230,485 212,934 185,088 253,725 280,174 -23.18%
-
Net Worth 1,398,405 1,240,302 1,188,247 1,138,636 1,115,935 1,060,772 997,471 25.28%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,398,405 1,240,302 1,188,247 1,138,636 1,115,935 1,060,772 997,471 25.28%
NOSH 2,542,555 2,531,229 2,528,185 2,530,303 2,536,216 2,525,648 2,432,856 2.98%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 32.66% 33.35% 26.62% 28.17% 28.86% 11.54% 0.80% -
ROE 6.55% 8.63% 7.04% 7.33% 6.73% 3.12% 0.23% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.02 12.68 12.42 11.72 10.26 11.36 11.61 -3.42%
EPS 3.60 4.23 3.31 3.30 2.96 1.31 0.09 1072.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.49 0.47 0.45 0.44 0.42 0.41 21.65%
Adjusted Per Share Value based on latest NOSH - 2,525,494
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.16 17.37 16.99 16.03 14.07 15.51 15.28 -0.52%
EPS 4.95 5.79 4.52 4.52 4.06 1.79 0.12 1096.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7564 0.6709 0.6427 0.6159 0.6036 0.5738 0.5395 25.29%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.28 3.97 3.08 2.33 2.42 1.92 1.90 -
P/RPS 38.83 31.30 24.79 19.89 23.59 16.91 16.37 77.95%
P/EPS 118.89 93.85 93.15 70.61 81.76 146.56 2,035.71 -84.97%
EY 0.84 1.07 1.07 1.42 1.22 0.68 0.05 557.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.78 8.10 6.55 5.18 5.50 4.57 4.63 41.38%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 25/11/10 24/08/10 27/05/10 22/02/10 12/11/09 -
Price 3.97 3.78 3.38 2.85 2.03 1.88 2.03 -
P/RPS 36.02 29.80 27.21 24.33 19.79 16.56 17.49 61.94%
P/EPS 110.28 89.36 102.22 86.36 68.58 143.51 2,175.00 -86.32%
EY 0.91 1.12 0.98 1.16 1.46 0.70 0.05 593.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.22 7.71 7.19 6.33 4.61 4.48 4.95 28.64%

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