[TIMECOM] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 27.12%
YoY- 30.03%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 133,011 121,831 110,069 105,928 81,260 83,184 76,979 43.94%
PBT 37,886 51,513 37,216 38,658 29,629 25,596 41,944 -6.55%
Tax -1,802 39,752 -1,190 -1,472 -377 -426 -1,240 28.26%
NP 36,084 91,265 36,026 37,186 29,252 25,170 40,704 -7.71%
-
NP to SH 36,084 91,265 36,026 37,186 29,252 25,170 40,704 -7.71%
-
Tax Rate 4.76% -77.17% 3.20% 3.81% 1.27% 1.66% 2.96% -
Total Cost 96,927 30,566 74,043 68,742 52,008 58,014 36,275 92.44%
-
Net Worth 2,336,868 2,479,155 2,384,578 1,942,712 1,840,858 1,754,272 1,491,637 34.85%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,336,868 2,479,155 2,384,578 1,942,712 1,840,858 1,754,272 1,491,637 34.85%
NOSH 572,761 572,553 571,841 538,147 2,521,724 2,542,424 2,528,198 -62.80%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 27.13% 74.91% 32.73% 35.10% 36.00% 30.26% 52.88% -
ROE 1.54% 3.68% 1.51% 1.91% 1.59% 1.43% 2.73% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.22 21.28 19.25 19.68 3.22 3.27 3.04 287.36%
EPS 6.30 15.94 6.30 6.91 1.16 0.99 1.61 148.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.08 4.33 4.17 3.61 0.73 0.69 0.59 262.54%
Adjusted Per Share Value based on latest NOSH - 538,147
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.19 6.59 5.95 5.73 4.40 4.50 4.16 43.97%
EPS 1.95 4.94 1.95 2.01 1.58 1.36 2.20 -7.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.264 1.3409 1.2898 1.0508 0.9957 0.9489 0.8068 34.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.00 3.95 3.10 3.59 3.38 3.62 2.28 -
P/RPS 17.22 18.56 16.11 18.24 104.89 110.64 74.88 -62.43%
P/EPS 63.49 24.78 49.21 51.95 291.38 365.66 141.61 -41.39%
EY 1.58 4.04 2.03 1.92 0.34 0.27 0.71 70.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.91 0.74 0.99 4.63 5.25 3.86 -59.87%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 27/02/13 27/11/12 16/08/12 18/05/12 23/02/12 25/11/11 -
Price 4.30 3.75 3.37 3.31 2.71 3.40 3.22 -
P/RPS 18.52 17.62 17.51 16.82 84.10 103.92 105.75 -68.66%
P/EPS 68.25 23.53 53.49 47.90 233.62 343.43 200.00 -51.13%
EY 1.47 4.25 1.87 2.09 0.43 0.29 0.50 105.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.87 0.81 0.92 3.71 4.93 5.46 -66.64%

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