[TIMECOM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1357.11%
YoY- 103.48%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 314,084 296,434 260,160 286,811 282,445 283,806 296,020 4.02%
PBT 83,598 83,500 75,072 33,096 2,284 -20,456 -138,728 -
Tax 0 0 0 -10 -13 -20 -40 -
NP 83,598 83,500 75,072 33,086 2,270 -20,476 -138,768 -
-
NP to SH 83,598 83,500 75,072 33,086 2,270 -20,476 -138,768 -
-
Tax Rate 0.00% 0.00% 0.00% 0.03% 0.57% - - -
Total Cost 230,485 212,934 185,088 253,725 280,174 304,282 434,788 -34.47%
-
Net Worth 1,188,247 1,138,636 1,115,935 1,060,772 997,471 1,023,799 987,582 13.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,188,247 1,138,636 1,115,935 1,060,772 997,471 1,023,799 987,582 13.11%
NOSH 2,528,185 2,530,303 2,536,216 2,525,648 2,432,856 2,559,499 2,532,262 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.62% 28.17% 28.86% 11.54% 0.80% -7.21% -46.88% -
ROE 7.04% 7.33% 6.73% 3.12% 0.23% -2.00% -14.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.42 11.72 10.26 11.36 11.61 11.09 11.69 4.11%
EPS 3.31 3.30 2.96 1.31 0.09 -0.80 -5.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.45 0.44 0.42 0.41 0.40 0.39 13.23%
Adjusted Per Share Value based on latest NOSH - 2,530,241
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.99 16.03 14.07 15.51 15.28 15.35 16.01 4.03%
EPS 4.52 4.52 4.06 1.79 0.12 -1.11 -7.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6427 0.6159 0.6036 0.5738 0.5395 0.5538 0.5342 13.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.08 2.33 2.42 1.92 1.90 2.05 1.10 -
P/RPS 24.79 19.89 23.59 16.91 16.37 18.49 9.41 90.63%
P/EPS 93.15 70.61 81.76 146.56 2,035.71 -256.25 -20.07 -
EY 1.07 1.42 1.22 0.68 0.05 -0.39 -4.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.55 5.18 5.50 4.57 4.63 5.13 2.82 75.29%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 27/05/10 22/02/10 12/11/09 27/08/09 28/05/09 -
Price 3.38 2.85 2.03 1.88 2.03 2.08 1.90 -
P/RPS 27.21 24.33 19.79 16.56 17.49 18.76 16.25 40.96%
P/EPS 102.22 86.36 68.58 143.51 2,175.00 -260.00 -34.67 -
EY 0.98 1.16 1.46 0.70 0.05 -0.38 -2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.19 6.33 4.61 4.48 4.95 5.20 4.87 29.62%

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