[TIMECOM] QoQ Cumulative 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- 70.77%
YoY- 223.61%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 230,688 153,709 70,060 321,083 235,563 148,217 65,040 132.39%
PBT 93,424 51,480 22,883 88,906 62,699 41,750 18,768 191.25%
Tax -1,240 0 0 18,165 0 0 0 -
NP 92,184 51,480 22,883 107,071 62,699 41,750 18,768 188.67%
-
NP to SH 92,184 51,480 22,883 107,071 62,699 41,750 18,768 188.67%
-
Tax Rate 1.33% 0.00% 0.00% -20.43% 0.00% 0.00% 0.00% -
Total Cost 138,504 102,229 47,177 214,012 172,864 106,467 46,272 107.55%
-
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 6.17% 3.63% 1.64% 8.63% 5.28% 3.67% 1.68% -
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 9.11 6.06 2.76 12.68 9.32 5.86 2.56 132.90%
EPS 3.64 2.03 0.90 4.23 2.48 1.65 0.74 188.95%
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 12.48 8.31 3.79 17.37 12.74 8.02 3.52 132.33%
EPS 4.99 2.78 1.24 5.79 3.39 2.26 1.02 187.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8082 0.7681 0.7564 0.6709 0.6427 0.6159 0.6036 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 25.03 61.04 155.33 31.30 33.06 39.78 94.37 -58.68%
P/EPS 62.64 182.27 475.56 93.85 124.19 141.21 327.03 -66.73%
EY 1.60 0.55 0.21 1.07 0.81 0.71 0.31 198.35%
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 35.35 44.05 144.08 29.80 36.28 48.65 79.16 -41.54%
P/EPS 88.46 131.53 441.11 89.36 136.29 172.73 274.32 -52.94%
EY 1.13 0.76 0.23 1.12 0.73 0.58 0.36 114.23%
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