[TIMECOM] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 16.22%
YoY- 27.83%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 121,831 110,069 105,928 81,260 83,184 76,979 83,649 28.34%
PBT 51,513 37,216 38,658 29,629 25,596 41,944 28,597 47.78%
Tax 39,752 -1,190 -1,472 -377 -426 -1,240 0 -
NP 91,265 36,026 37,186 29,252 25,170 40,704 28,597 116.00%
-
NP to SH 91,265 36,026 37,186 29,252 25,170 40,704 28,597 116.00%
-
Tax Rate -77.17% 3.20% 3.81% 1.27% 1.66% 2.96% 0.00% -
Total Cost 30,566 74,043 68,742 52,008 58,014 36,275 55,052 -32.32%
-
Net Worth 2,479,155 2,384,578 1,942,712 1,840,858 1,754,272 1,491,637 1,417,196 44.93%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,479,155 2,384,578 1,942,712 1,840,858 1,754,272 1,491,637 1,417,196 44.93%
NOSH 572,553 571,841 538,147 2,521,724 2,542,424 2,528,198 2,530,707 -62.70%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 74.91% 32.73% 35.10% 36.00% 30.26% 52.88% 34.19% -
ROE 3.68% 1.51% 1.91% 1.59% 1.43% 2.73% 2.02% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.28 19.25 19.68 3.22 3.27 3.04 3.31 243.80%
EPS 15.94 6.30 6.91 1.16 0.99 1.61 1.13 479.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.33 4.17 3.61 0.73 0.69 0.59 0.56 288.60%
Adjusted Per Share Value based on latest NOSH - 2,521,724
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.59 5.95 5.73 4.40 4.50 4.16 4.52 28.43%
EPS 4.94 1.95 2.01 1.58 1.36 2.20 1.55 115.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3409 1.2898 1.0508 0.9957 0.9489 0.8068 0.7665 44.93%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.95 3.10 3.59 3.38 3.62 2.28 3.70 -
P/RPS 18.56 16.11 18.24 104.89 110.64 74.88 111.94 -69.65%
P/EPS 24.78 49.21 51.95 291.38 365.66 141.61 327.43 -81.96%
EY 4.04 2.03 1.92 0.34 0.27 0.71 0.31 449.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.74 0.99 4.63 5.25 3.86 6.61 -73.17%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 16/08/12 18/05/12 23/02/12 25/11/11 24/08/11 -
Price 3.75 3.37 3.31 2.71 3.40 3.22 2.67 -
P/RPS 17.62 17.51 16.82 84.10 103.92 105.75 80.78 -63.59%
P/EPS 23.53 53.49 47.90 233.62 343.43 200.00 236.28 -78.36%
EY 4.25 1.87 2.09 0.43 0.29 0.50 0.42 364.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.92 3.71 4.93 5.46 4.77 -67.67%

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