[TIMECOM] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -48.43%
YoY- 21.93%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 83,184 76,979 83,649 70,060 85,520 87,346 83,177 0.00%
PBT 25,596 41,944 28,597 22,883 26,207 20,949 22,982 7.42%
Tax -426 -1,240 0 0 18,165 0 0 -
NP 25,170 40,704 28,597 22,883 44,372 20,949 22,982 6.23%
-
NP to SH 25,170 40,704 28,597 22,883 44,372 20,949 22,982 6.23%
-
Tax Rate 1.66% 2.96% 0.00% 0.00% -69.31% 0.00% 0.00% -
Total Cost 58,014 36,275 55,052 47,177 41,148 66,397 60,195 -2.42%
-
Net Worth 1,754,272 1,491,637 1,417,196 1,398,405 1,242,416 1,186,268 1,136,472 33.45%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,754,272 1,491,637 1,417,196 1,398,405 1,242,416 1,186,268 1,136,472 33.45%
NOSH 2,542,424 2,528,198 2,530,707 2,542,555 2,535,542 2,523,975 2,525,494 0.44%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 30.26% 52.88% 34.19% 32.66% 51.88% 23.98% 27.63% -
ROE 1.43% 2.73% 2.02% 1.64% 3.57% 1.77% 2.02% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.27 3.04 3.31 2.76 3.37 3.46 3.29 -0.40%
EPS 0.99 1.61 1.13 0.90 1.75 0.83 0.91 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.59 0.56 0.55 0.49 0.47 0.45 32.86%
Adjusted Per Share Value based on latest NOSH - 2,542,555
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.50 4.16 4.52 3.79 4.63 4.72 4.50 0.00%
EPS 1.36 2.20 1.55 1.24 2.40 1.13 1.24 6.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9489 0.8068 0.7665 0.7564 0.672 0.6416 0.6147 33.46%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.62 2.28 3.70 4.28 3.97 3.08 2.33 -
P/RPS 110.64 74.88 111.94 155.33 117.70 89.00 70.75 34.61%
P/EPS 365.66 141.61 327.43 475.56 226.86 371.08 256.04 26.73%
EY 0.27 0.71 0.31 0.21 0.44 0.27 0.39 -21.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 3.86 6.61 7.78 8.10 6.55 5.18 0.89%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 25/11/11 24/08/11 30/05/11 28/02/11 25/11/10 24/08/10 -
Price 3.40 3.22 2.67 3.97 3.78 3.38 2.85 -
P/RPS 103.92 105.75 80.78 144.08 112.07 97.67 86.53 12.94%
P/EPS 343.43 200.00 236.28 441.11 216.00 407.23 313.19 6.31%
EY 0.29 0.50 0.42 0.23 0.46 0.25 0.32 -6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.93 5.46 4.77 7.22 7.71 7.19 6.33 -15.31%

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