[TIMECOM] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.82%
YoY- 11.15%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 534,168 532,044 419,088 396,342 374,376 325,040 313,872 42.59%
PBT 860,580 151,544 157,016 140,670 136,574 118,516 119,020 274.37%
Tax -7,714 -7,208 36,713 -4,052 -3,698 -1,508 -1,666 178.06%
NP 852,866 144,336 193,729 136,618 132,876 117,008 117,354 275.64%
-
NP to SH 852,866 144,336 193,729 136,618 132,876 117,008 117,354 275.64%
-
Tax Rate 0.90% 4.76% -23.38% 2.88% 2.71% 1.27% 1.40% -
Total Cost -318,698 387,708 225,359 259,724 241,500 208,032 196,518 -
-
Net Worth 1,759,372 2,336,868 2,370,292 2,247,632 1,885,543 1,840,858 1,745,134 0.54%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,759,372 2,336,868 2,370,292 2,247,632 1,885,543 1,840,858 1,745,134 0.54%
NOSH 573,085 572,761 547,411 539,000 522,311 2,521,724 2,529,181 -62.86%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 159.66% 27.13% 46.23% 34.47% 35.49% 36.00% 37.39% -
ROE 48.48% 6.18% 8.17% 6.08% 7.05% 6.36% 6.72% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 93.21 92.89 76.56 73.53 71.68 12.89 12.41 283.99%
EPS 148.82 25.20 35.39 25.35 25.44 4.64 4.64 911.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 4.08 4.33 4.17 3.61 0.73 0.69 170.76%
Adjusted Per Share Value based on latest NOSH - 571,841
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 28.89 28.78 22.67 21.44 20.25 17.58 16.98 42.56%
EPS 46.13 7.81 10.48 7.39 7.19 6.33 6.35 275.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9516 1.264 1.2821 1.2157 1.0199 0.9957 0.9439 0.54%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.84 4.00 3.95 3.10 3.59 3.38 3.62 -
P/RPS 4.12 4.31 5.16 4.22 5.01 26.22 29.17 -72.91%
P/EPS 2.58 15.87 11.16 12.23 14.11 72.84 78.02 -89.71%
EY 38.76 6.30 8.96 8.18 7.09 1.37 1.28 873.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.98 0.91 0.74 0.99 4.63 5.25 -61.61%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 16/05/13 27/02/13 27/11/12 16/08/12 18/05/12 23/02/12 -
Price 3.71 4.30 3.75 3.37 3.31 2.71 3.40 -
P/RPS 3.98 4.63 4.90 4.58 4.62 21.02 27.40 -72.39%
P/EPS 2.49 17.06 10.60 13.30 13.01 58.41 73.28 -89.53%
EY 40.11 5.86 9.44 7.52 7.69 1.71 1.36 856.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.05 0.87 0.81 0.92 3.71 4.93 -60.83%

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