[TIMECOM] QoQ 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- 42.34%
YoY- 94.3%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 105,928 81,260 83,184 76,979 83,649 70,060 85,520 15.35%
PBT 38,658 29,629 25,596 41,944 28,597 22,883 26,207 29.61%
Tax -1,472 -377 -426 -1,240 0 0 18,165 -
NP 37,186 29,252 25,170 40,704 28,597 22,883 44,372 -11.12%
-
NP to SH 37,186 29,252 25,170 40,704 28,597 22,883 44,372 -11.12%
-
Tax Rate 3.81% 1.27% 1.66% 2.96% 0.00% 0.00% -69.31% -
Total Cost 68,742 52,008 58,014 36,275 55,052 47,177 41,148 40.83%
-
Net Worth 1,942,712 1,840,858 1,754,272 1,491,637 1,417,196 1,398,405 1,242,416 34.75%
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 1,942,712 1,840,858 1,754,272 1,491,637 1,417,196 1,398,405 1,242,416 34.75%
NOSH 538,147 2,521,724 2,542,424 2,528,198 2,530,707 2,542,555 2,535,542 -64.45%
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 35.10% 36.00% 30.26% 52.88% 34.19% 32.66% 51.88% -
ROE 1.91% 1.59% 1.43% 2.73% 2.02% 1.64% 3.57% -
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 19.68 3.22 3.27 3.04 3.31 2.76 3.37 224.63%
EPS 6.91 1.16 0.99 1.61 1.13 0.90 1.75 150.02%
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 5.73 4.40 4.50 4.16 4.52 3.79 4.63 15.28%
EPS 2.01 1.58 1.36 2.20 1.55 1.24 2.40 -11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0508 0.9957 0.9489 0.8068 0.7665 0.7564 0.672 34.75%
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 18.24 104.89 110.64 74.88 111.94 155.33 117.70 -71.18%
P/EPS 51.95 291.38 365.66 141.61 327.43 475.56 226.86 -62.60%
EY 1.92 0.34 0.27 0.71 0.31 0.21 0.44 167.27%
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 16.82 84.10 103.92 105.75 80.78 144.08 112.07 -71.79%
P/EPS 47.90 233.62 343.43 200.00 236.28 441.11 216.00 -63.39%
EY 2.09 0.43 0.29 0.50 0.42 0.23 0.46 174.57%
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