[TIMECOM] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 153.33%
YoY- 262.59%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 131,937 134,073 133,011 121,831 110,069 105,928 81,260 38.10%
PBT 30,861 392,404 37,886 51,513 37,216 38,658 29,629 2.75%
Tax -2,620 -2,055 -1,802 39,752 -1,190 -1,472 -377 263.74%
NP 28,241 390,349 36,084 91,265 36,026 37,186 29,252 -2.31%
-
NP to SH 28,241 390,349 36,084 91,265 36,026 37,186 29,252 -2.31%
-
Tax Rate 8.49% 0.52% 4.76% -77.17% 3.20% 3.81% 1.27% -
Total Cost 103,696 -256,276 96,927 30,566 74,043 68,742 52,008 58.34%
-
Net Worth 1,798,716 1,759,464 2,336,868 2,479,155 2,384,578 1,942,712 1,840,858 -1.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,798,716 1,759,464 2,336,868 2,479,155 2,384,578 1,942,712 1,840,858 -1.53%
NOSH 572,839 573,115 572,761 572,553 571,841 538,147 2,521,724 -62.73%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 21.40% 291.15% 27.13% 74.91% 32.73% 35.10% 36.00% -
ROE 1.57% 22.19% 1.54% 3.68% 1.51% 1.91% 1.59% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.03 23.39 23.22 21.28 19.25 19.68 3.22 270.77%
EPS 4.93 68.11 6.30 15.94 6.30 6.91 1.16 162.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 3.07 4.08 4.33 4.17 3.61 0.73 164.25%
Adjusted Per Share Value based on latest NOSH - 572,553
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.15 7.26 7.21 6.60 5.96 5.74 4.40 38.17%
EPS 1.53 21.14 1.95 4.94 1.95 2.01 1.58 -2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9743 0.9531 1.2659 1.3429 1.2917 1.0524 0.9972 -1.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.80 3.84 4.00 3.95 3.10 3.59 3.38 -
P/RPS 16.50 16.41 17.22 18.56 16.11 18.24 104.89 -70.82%
P/EPS 77.08 5.64 63.49 24.78 49.21 51.95 291.38 -58.75%
EY 1.30 17.74 1.58 4.04 2.03 1.92 0.34 144.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.25 0.98 0.91 0.74 0.99 4.63 -59.09%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 16/05/13 27/02/13 27/11/12 16/08/12 18/05/12 -
Price 4.04 3.71 4.30 3.75 3.37 3.31 2.71 -
P/RPS 17.54 15.86 18.52 17.62 17.51 16.82 84.10 -64.79%
P/EPS 81.95 5.45 68.25 23.53 53.49 47.90 233.62 -50.22%
EY 1.22 18.36 1.47 4.25 1.87 2.09 0.43 100.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.21 1.05 0.87 0.81 0.92 3.71 -50.52%

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