[TIMECOM] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 12.49%
YoY- 23.31%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 325,040 313,872 307,584 307,418 280,240 321,083 314,084 2.31%
PBT 118,516 119,020 124,565 102,960 91,532 88,906 83,598 26.17%
Tax -1,508 -1,666 -1,653 0 0 18,165 0 -
NP 117,008 117,354 122,912 102,960 91,532 107,071 83,598 25.10%
-
NP to SH 117,008 117,354 122,912 102,960 91,532 107,071 83,598 25.10%
-
Tax Rate 1.27% 1.40% 1.33% 0.00% 0.00% -20.43% 0.00% -
Total Cost 208,032 196,518 184,672 204,458 188,708 214,012 230,485 -6.59%
-
Net Worth 1,840,858 1,745,134 1,494,191 1,420,137 1,398,405 1,240,302 1,188,247 33.85%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,840,858 1,745,134 1,494,191 1,420,137 1,398,405 1,240,302 1,188,247 33.85%
NOSH 2,521,724 2,529,181 2,532,527 2,535,960 2,542,555 2,531,229 2,528,185 -0.17%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 36.00% 37.39% 39.96% 33.49% 32.66% 33.35% 26.62% -
ROE 6.36% 6.72% 8.23% 7.25% 6.55% 8.63% 7.04% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.89 12.41 12.15 12.12 11.02 12.68 12.42 2.50%
EPS 4.64 4.64 4.85 4.06 3.60 4.23 3.31 25.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.69 0.59 0.56 0.55 0.49 0.47 34.08%
Adjusted Per Share Value based on latest NOSH - 2,530,707
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 17.58 16.98 16.64 16.63 15.16 17.37 16.99 2.29%
EPS 6.33 6.35 6.65 5.57 4.95 5.79 4.52 25.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9957 0.9439 0.8082 0.7681 0.7564 0.6709 0.6427 33.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.38 3.62 2.28 3.70 4.28 3.97 3.08 -
P/RPS 26.22 29.17 18.77 30.52 38.83 31.30 24.79 3.80%
P/EPS 72.84 78.02 46.98 91.13 118.89 93.85 93.15 -15.11%
EY 1.37 1.28 2.13 1.10 0.84 1.07 1.07 17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 5.25 3.86 6.61 7.78 8.10 6.55 -20.63%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 23/02/12 25/11/11 24/08/11 30/05/11 28/02/11 25/11/10 -
Price 2.71 3.40 3.22 2.67 3.97 3.78 3.38 -
P/RPS 21.02 27.40 26.51 22.03 36.02 29.80 27.21 -15.79%
P/EPS 58.41 73.28 66.35 65.76 110.28 89.36 102.22 -31.11%
EY 1.71 1.36 1.51 1.52 0.91 1.12 0.98 44.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 4.93 5.46 4.77 7.22 7.71 7.19 -35.64%

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