[TIMECOM] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 19.38%
YoY- 47.03%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 374,376 325,040 313,872 307,584 307,418 280,240 321,083 10.79%
PBT 136,574 118,516 119,020 124,565 102,960 91,532 88,906 33.16%
Tax -3,698 -1,508 -1,666 -1,653 0 0 18,165 -
NP 132,876 117,008 117,354 122,912 102,960 91,532 107,071 15.49%
-
NP to SH 132,876 117,008 117,354 122,912 102,960 91,532 107,071 15.49%
-
Tax Rate 2.71% 1.27% 1.40% 1.33% 0.00% 0.00% -20.43% -
Total Cost 241,500 208,032 196,518 184,672 204,458 188,708 214,012 8.39%
-
Net Worth 1,885,543 1,840,858 1,745,134 1,494,191 1,420,137 1,398,405 1,240,302 32.24%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,885,543 1,840,858 1,745,134 1,494,191 1,420,137 1,398,405 1,240,302 32.24%
NOSH 522,311 2,521,724 2,529,181 2,532,527 2,535,960 2,542,555 2,531,229 -65.11%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 35.49% 36.00% 37.39% 39.96% 33.49% 32.66% 33.35% -
ROE 7.05% 6.36% 6.72% 8.23% 7.25% 6.55% 8.63% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 71.68 12.89 12.41 12.15 12.12 11.02 12.68 217.67%
EPS 25.44 4.64 4.64 4.85 4.06 3.60 4.23 231.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.61 0.73 0.69 0.59 0.56 0.55 0.49 279.08%
Adjusted Per Share Value based on latest NOSH - 2,528,198
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.28 17.61 17.00 16.66 16.65 15.18 17.39 10.80%
EPS 7.20 6.34 6.36 6.66 5.58 4.96 5.80 15.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0214 0.9972 0.9453 0.8094 0.7693 0.7575 0.6719 32.24%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.59 3.38 3.62 2.28 3.70 4.28 3.97 -
P/RPS 5.01 26.22 29.17 18.77 30.52 38.83 31.30 -70.55%
P/EPS 14.11 72.84 78.02 46.98 91.13 118.89 93.85 -71.75%
EY 7.09 1.37 1.28 2.13 1.10 0.84 1.07 253.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 4.63 5.25 3.86 6.61 7.78 8.10 -75.40%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 18/05/12 23/02/12 25/11/11 24/08/11 30/05/11 28/02/11 -
Price 3.31 2.71 3.40 3.22 2.67 3.97 3.78 -
P/RPS 4.62 21.02 27.40 26.51 22.03 36.02 29.80 -71.17%
P/EPS 13.01 58.41 73.28 66.35 65.76 110.28 89.36 -72.35%
EY 7.69 1.71 1.36 1.51 1.52 0.91 1.12 261.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 3.71 4.93 5.46 4.77 7.22 7.71 -75.79%

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