[TIMECOM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 79.07%
YoY- 47.03%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 187,188 81,260 313,872 230,688 153,709 70,060 321,083 -30.23%
PBT 68,287 29,629 119,020 93,424 51,480 22,883 88,906 -16.14%
Tax -1,849 -377 -1,666 -1,240 0 0 18,165 -
NP 66,438 29,252 117,354 92,184 51,480 22,883 107,071 -27.27%
-
NP to SH 66,438 29,252 117,354 92,184 51,480 22,883 107,071 -27.27%
-
Tax Rate 2.71% 1.27% 1.40% 1.33% 0.00% 0.00% -20.43% -
Total Cost 120,750 52,008 196,518 138,504 102,229 47,177 214,012 -31.74%
-
Net Worth 1,885,543 1,840,858 1,745,134 1,494,191 1,420,137 1,398,405 1,240,302 32.24%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,885,543 1,840,858 1,745,134 1,494,191 1,420,137 1,398,405 1,240,302 32.24%
NOSH 522,311 2,521,724 2,529,181 2,532,527 2,535,960 2,542,555 2,531,229 -65.11%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 35.49% 36.00% 37.39% 39.96% 33.49% 32.66% 33.35% -
ROE 3.52% 1.59% 6.72% 6.17% 3.63% 1.64% 8.63% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.84 3.22 12.41 9.11 6.06 2.76 12.68 100.03%
EPS 12.72 1.16 4.64 3.64 2.03 0.90 4.23 108.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.61 0.73 0.69 0.59 0.56 0.55 0.49 279.08%
Adjusted Per Share Value based on latest NOSH - 2,528,198
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 10.12 4.40 16.98 12.48 8.31 3.79 17.37 -30.26%
EPS 3.59 1.58 6.35 4.99 2.78 1.24 5.79 -27.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0199 0.9957 0.9439 0.8082 0.7681 0.7564 0.6709 32.24%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.59 3.38 3.62 2.28 3.70 4.28 3.97 -
P/RPS 10.02 104.89 29.17 25.03 61.04 155.33 31.30 -53.23%
P/EPS 28.22 291.38 78.02 62.64 182.27 475.56 93.85 -55.14%
EY 3.54 0.34 1.28 1.60 0.55 0.21 1.07 122.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 4.63 5.25 3.86 6.61 7.78 8.10 -75.40%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 18/05/12 23/02/12 25/11/11 24/08/11 30/05/11 28/02/11 -
Price 3.31 2.71 3.40 3.22 2.67 3.97 3.78 -
P/RPS 9.24 84.10 27.40 35.35 44.05 144.08 29.80 -54.22%
P/EPS 26.02 233.62 73.28 88.46 131.53 441.11 89.36 -56.10%
EY 3.84 0.43 1.36 1.13 0.76 0.23 1.12 127.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 3.71 4.93 5.46 4.77 7.22 7.71 -75.79%

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