[TIMECOM] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 162.82%
YoY- 102.1%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 87,346 83,177 65,040 74,977 69,931 67,898 74,005 11.67%
PBT 20,949 22,982 18,768 31,383 11,941 24,454 -34,682 -
Tax 0 0 0 0 0 0 -10 -
NP 20,949 22,982 18,768 31,383 11,941 24,454 -34,692 -
-
NP to SH 20,949 22,982 18,768 31,383 11,941 24,454 -34,692 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 66,397 60,195 46,272 43,594 57,990 43,444 108,697 -27.98%
-
Net Worth 1,186,268 1,136,472 1,115,935 1,062,701 1,041,661 1,008,412 987,582 12.98%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,186,268 1,136,472 1,115,935 1,062,701 1,041,661 1,008,412 987,582 12.98%
NOSH 2,523,975 2,525,494 2,536,216 2,530,241 2,540,638 2,521,030 2,532,262 -0.21%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.98% 27.63% 28.86% 41.86% 17.08% 36.02% -46.88% -
ROE 1.77% 2.02% 1.68% 2.95% 1.15% 2.43% -3.51% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.46 3.29 2.56 2.96 2.75 2.69 2.92 11.96%
EPS 0.83 0.91 0.74 1.24 0.47 0.97 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.45 0.44 0.42 0.41 0.40 0.39 13.23%
Adjusted Per Share Value based on latest NOSH - 2,530,241
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.72 4.50 3.52 4.06 3.78 3.67 4.00 11.65%
EPS 1.13 1.24 1.02 1.70 0.65 1.32 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6416 0.6147 0.6036 0.5748 0.5634 0.5454 0.5342 12.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.08 2.33 2.42 1.92 1.90 2.05 1.10 -
P/RPS 89.00 70.75 94.37 64.79 69.03 76.12 37.64 77.39%
P/EPS 371.08 256.04 327.03 154.80 404.26 211.34 -80.29 -
EY 0.27 0.39 0.31 0.65 0.25 0.47 -1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.55 5.18 5.50 4.57 4.63 5.13 2.82 75.29%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 27/05/10 22/02/10 12/11/09 27/08/09 28/05/09 -
Price 3.38 2.85 2.03 1.88 2.03 2.08 1.90 -
P/RPS 97.67 86.53 79.16 63.44 73.75 77.23 65.01 31.14%
P/EPS 407.23 313.19 274.32 151.57 431.91 214.43 -138.69 -
EY 0.25 0.32 0.36 0.66 0.23 0.47 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.19 6.33 4.61 4.48 4.95 5.20 4.87 29.62%

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