[TIMECOM] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 85.39%
YoY- 38.14%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 286,811 282,445 283,806 296,020 286,525 284,698 274,578 2.94%
PBT 33,096 2,284 -20,456 -138,728 -950,471 722,958 1,092,172 -90.21%
Tax -10 -13 -20 -40 841 285 -390 -91.24%
NP 33,086 2,270 -20,476 -138,768 -949,630 723,244 1,091,782 -90.21%
-
NP to SH 33,086 2,270 -20,476 -138,768 -949,630 723,244 1,091,782 -90.21%
-
Tax Rate 0.03% 0.57% - - - -0.04% 0.04% -
Total Cost 253,725 280,174 304,282 434,788 1,236,155 -438,545 -817,204 -
-
Net Worth 1,060,772 997,471 1,023,799 987,582 1,037,708 2,531,185 2,530,788 -43.90%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,060,772 997,471 1,023,799 987,582 1,037,708 2,531,185 2,530,788 -43.90%
NOSH 2,525,648 2,432,856 2,559,499 2,532,262 2,530,996 2,531,185 2,530,788 -0.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.54% 0.80% -7.21% -46.88% -331.43% 254.04% 397.62% -
ROE 3.12% 0.23% -2.00% -14.05% -91.51% 28.57% 43.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.36 11.61 11.09 11.69 11.32 11.25 10.85 3.10%
EPS 1.31 0.09 -0.80 -5.48 -37.52 28.57 43.14 -90.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.40 0.39 0.41 1.00 1.00 -43.82%
Adjusted Per Share Value based on latest NOSH - 2,532,262
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.51 15.28 15.35 16.01 15.50 15.40 14.85 2.93%
EPS 1.79 0.12 -1.11 -7.51 -51.36 39.12 59.05 -90.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5738 0.5395 0.5538 0.5342 0.5613 1.3691 1.3689 -43.90%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.92 1.90 2.05 1.10 1.23 1.55 1.50 -
P/RPS 16.91 16.37 18.49 9.41 10.87 13.78 13.83 14.30%
P/EPS 146.56 2,035.71 -256.25 -20.07 -3.28 5.42 3.48 1102.26%
EY 0.68 0.05 -0.39 -4.98 -30.50 18.43 28.76 -91.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.57 4.63 5.13 2.82 3.00 1.55 1.50 109.73%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 12/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 1.88 2.03 2.08 1.90 1.30 1.25 1.60 -
P/RPS 16.56 17.49 18.76 16.25 11.48 11.11 14.75 7.99%
P/EPS 143.51 2,175.00 -260.00 -34.67 -3.46 4.37 3.71 1036.18%
EY 0.70 0.05 -0.38 -2.88 -28.86 22.86 26.96 -91.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.48 4.95 5.20 4.87 3.17 1.25 1.60 98.28%

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