[TIMECOM] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 28.08%
YoY- 223.61%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 307,584 307,418 280,240 321,083 314,084 296,434 260,160 11.79%
PBT 124,565 102,960 91,532 88,906 83,598 83,500 75,072 40.11%
Tax -1,653 0 0 18,165 0 0 0 -
NP 122,912 102,960 91,532 107,071 83,598 83,500 75,072 38.87%
-
NP to SH 122,912 102,960 91,532 107,071 83,598 83,500 75,072 38.87%
-
Tax Rate 1.33% 0.00% 0.00% -20.43% 0.00% 0.00% 0.00% -
Total Cost 184,672 204,458 188,708 214,012 230,485 212,934 185,088 -0.14%
-
Net Worth 1,494,191 1,420,137 1,398,405 1,240,302 1,188,247 1,138,636 1,115,935 21.46%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,494,191 1,420,137 1,398,405 1,240,302 1,188,247 1,138,636 1,115,935 21.46%
NOSH 2,532,527 2,535,960 2,542,555 2,531,229 2,528,185 2,530,303 2,536,216 -0.09%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 39.96% 33.49% 32.66% 33.35% 26.62% 28.17% 28.86% -
ROE 8.23% 7.25% 6.55% 8.63% 7.04% 7.33% 6.73% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.15 12.12 11.02 12.68 12.42 11.72 10.26 11.92%
EPS 4.85 4.06 3.60 4.23 3.31 3.30 2.96 38.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.56 0.55 0.49 0.47 0.45 0.44 21.57%
Adjusted Per Share Value based on latest NOSH - 2,535,542
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.66 16.65 15.18 17.39 17.01 16.06 14.09 11.80%
EPS 6.66 5.58 4.96 5.80 4.53 4.52 4.07 38.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8094 0.7693 0.7575 0.6719 0.6437 0.6168 0.6045 21.46%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.28 3.70 4.28 3.97 3.08 2.33 2.42 -
P/RPS 18.77 30.52 38.83 31.30 24.79 19.89 23.59 -14.12%
P/EPS 46.98 91.13 118.89 93.85 93.15 70.61 81.76 -30.86%
EY 2.13 1.10 0.84 1.07 1.07 1.42 1.22 44.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 6.61 7.78 8.10 6.55 5.18 5.50 -21.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 30/05/11 28/02/11 25/11/10 24/08/10 27/05/10 -
Price 3.22 2.67 3.97 3.78 3.38 2.85 2.03 -
P/RPS 26.51 22.03 36.02 29.80 27.21 24.33 19.79 21.49%
P/EPS 66.35 65.76 110.28 89.36 102.22 86.36 68.58 -2.17%
EY 1.51 1.52 0.91 1.12 0.98 1.16 1.46 2.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.46 4.77 7.22 7.71 7.19 6.33 4.61 11.93%

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