[TIMECOM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 27.3%
YoY- 9.6%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 297,257 187,188 81,260 313,872 230,688 153,709 70,060 161.39%
PBT 105,503 68,287 29,629 119,020 93,424 51,480 22,883 176.24%
Tax -3,039 -1,849 -377 -1,666 -1,240 0 0 -
NP 102,464 66,438 29,252 117,354 92,184 51,480 22,883 170.92%
-
NP to SH 102,464 66,438 29,252 117,354 92,184 51,480 22,883 170.92%
-
Tax Rate 2.88% 2.71% 1.27% 1.40% 1.33% 0.00% 0.00% -
Total Cost 194,793 120,750 52,008 196,518 138,504 102,229 47,177 156.70%
-
Net Worth 2,247,632 1,885,543 1,840,858 1,745,134 1,494,191 1,420,137 1,398,405 37.09%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 2,247,632 1,885,543 1,840,858 1,745,134 1,494,191 1,420,137 1,398,405 37.09%
NOSH 539,000 522,311 2,521,724 2,529,181 2,532,527 2,535,960 2,542,555 -64.34%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 34.47% 35.49% 36.00% 37.39% 39.96% 33.49% 32.66% -
ROE 4.56% 3.52% 1.59% 6.72% 6.17% 3.63% 1.64% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 55.15 35.84 3.22 12.41 9.11 6.06 2.76 632.35%
EPS 19.01 12.72 1.16 4.64 3.64 2.03 0.90 659.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 3.61 0.73 0.69 0.59 0.56 0.55 284.51%
Adjusted Per Share Value based on latest NOSH - 2,542,424
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.08 10.12 4.40 16.98 12.48 8.31 3.79 161.38%
EPS 5.54 3.59 1.58 6.35 4.99 2.78 1.24 170.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2157 1.0199 0.9957 0.9439 0.8082 0.7681 0.7564 37.09%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.10 3.59 3.38 3.62 2.28 3.70 4.28 -
P/RPS 5.62 10.02 104.89 29.17 25.03 61.04 155.33 -88.99%
P/EPS 16.31 28.22 291.38 78.02 62.64 182.27 475.56 -89.37%
EY 6.13 3.54 0.34 1.28 1.60 0.55 0.21 842.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.99 4.63 5.25 3.86 6.61 7.78 -79.07%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 16/08/12 18/05/12 23/02/12 25/11/11 24/08/11 30/05/11 -
Price 3.37 3.31 2.71 3.40 3.22 2.67 3.97 -
P/RPS 6.11 9.24 84.10 27.40 35.35 44.05 144.08 -87.76%
P/EPS 17.73 26.02 233.62 73.28 88.46 131.53 441.11 -88.19%
EY 5.64 3.84 0.43 1.36 1.13 0.76 0.23 739.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.92 3.71 4.93 5.46 4.77 7.22 -76.64%

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