[TIMECOM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -43.28%
YoY- 154.1%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 321,083 235,563 148,217 65,040 286,811 211,834 141,903 72.09%
PBT 88,906 62,699 41,750 18,768 33,096 1,713 -10,228 -
Tax 18,165 0 0 0 -10 -10 -10 -
NP 107,071 62,699 41,750 18,768 33,086 1,703 -10,238 -
-
NP to SH 107,071 62,699 41,750 18,768 33,086 1,703 -10,238 -
-
Tax Rate -20.43% 0.00% 0.00% 0.00% 0.03% 0.58% - -
Total Cost 214,012 172,864 106,467 46,272 253,725 210,131 152,141 25.46%
-
Net Worth 1,240,302 1,188,247 1,138,636 1,115,935 1,060,772 997,471 1,023,799 13.60%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,240,302 1,188,247 1,138,636 1,115,935 1,060,772 997,471 1,023,799 13.60%
NOSH 2,531,229 2,528,185 2,530,303 2,536,216 2,525,648 2,432,857 2,559,499 -0.73%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 33.35% 26.62% 28.17% 28.86% 11.54% 0.80% -7.21% -
ROE 8.63% 5.28% 3.67% 1.68% 3.12% 0.17% -1.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.68 9.32 5.86 2.56 11.36 8.71 5.54 73.41%
EPS 4.23 2.48 1.65 0.74 1.31 0.07 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.45 0.44 0.42 0.41 0.40 14.44%
Adjusted Per Share Value based on latest NOSH - 2,536,216
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.37 12.74 8.02 3.52 15.51 11.46 7.68 72.04%
EPS 5.79 3.39 2.26 1.02 1.79 0.09 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6709 0.6427 0.6159 0.6036 0.5738 0.5395 0.5538 13.60%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.97 3.08 2.33 2.42 1.92 1.90 2.05 -
P/RPS 31.30 33.06 39.78 94.37 16.91 21.82 36.98 -10.49%
P/EPS 93.85 124.19 141.21 327.03 146.56 2,714.29 -512.50 -
EY 1.07 0.81 0.71 0.31 0.68 0.04 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.10 6.55 5.18 5.50 4.57 4.63 5.13 35.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 24/08/10 27/05/10 22/02/10 12/11/09 27/08/09 -
Price 3.78 3.38 2.85 2.03 1.88 2.03 2.08 -
P/RPS 29.80 36.28 48.65 79.16 16.56 23.31 37.52 -14.20%
P/EPS 89.36 136.29 172.73 274.32 143.51 2,900.00 -520.00 -
EY 1.12 0.73 0.58 0.36 0.70 0.03 -0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.71 7.19 6.33 4.61 4.48 4.95 5.20 29.93%

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