[TIMECOM] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -0.29%
YoY- 27.83%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 419,088 396,342 374,376 325,040 313,872 307,584 307,418 22.83%
PBT 157,016 140,670 136,574 118,516 119,020 124,565 102,960 32.32%
Tax 36,713 -4,052 -3,698 -1,508 -1,666 -1,653 0 -
NP 193,729 136,618 132,876 117,008 117,354 122,912 102,960 52.11%
-
NP to SH 193,729 136,618 132,876 117,008 117,354 122,912 102,960 52.11%
-
Tax Rate -23.38% 2.88% 2.71% 1.27% 1.40% 1.33% 0.00% -
Total Cost 225,359 259,724 241,500 208,032 196,518 184,672 204,458 6.67%
-
Net Worth 2,370,292 2,247,632 1,885,543 1,840,858 1,745,134 1,494,191 1,420,137 40.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,370,292 2,247,632 1,885,543 1,840,858 1,745,134 1,494,191 1,420,137 40.48%
NOSH 547,411 539,000 522,311 2,521,724 2,529,181 2,532,527 2,535,960 -63.84%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 46.23% 34.47% 35.49% 36.00% 37.39% 39.96% 33.49% -
ROE 8.17% 6.08% 7.05% 6.36% 6.72% 8.23% 7.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 76.56 73.53 71.68 12.89 12.41 12.15 12.12 239.81%
EPS 35.39 25.35 25.44 4.64 4.64 4.85 4.06 320.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.33 4.17 3.61 0.73 0.69 0.59 0.56 288.60%
Adjusted Per Share Value based on latest NOSH - 2,521,724
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.67 21.44 20.25 17.58 16.98 16.64 16.63 22.82%
EPS 10.48 7.39 7.19 6.33 6.35 6.65 5.57 52.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2821 1.2157 1.0199 0.9957 0.9439 0.8082 0.7681 40.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.95 3.10 3.59 3.38 3.62 2.28 3.70 -
P/RPS 5.16 4.22 5.01 26.22 29.17 18.77 30.52 -69.25%
P/EPS 11.16 12.23 14.11 72.84 78.02 46.98 91.13 -75.18%
EY 8.96 8.18 7.09 1.37 1.28 2.13 1.10 302.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.74 0.99 4.63 5.25 3.86 6.61 -73.17%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 16/08/12 18/05/12 23/02/12 25/11/11 24/08/11 -
Price 3.75 3.37 3.31 2.71 3.40 3.22 2.67 -
P/RPS 4.90 4.58 4.62 21.02 27.40 26.51 22.03 -63.12%
P/EPS 10.60 13.30 13.01 58.41 73.28 66.35 65.76 -70.21%
EY 9.44 7.52 7.69 1.71 1.36 1.51 1.52 236.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.92 3.71 4.93 5.46 4.77 -67.67%

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