[TIMECOM] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.59%
YoY- 106.31%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 326,575 326,103 321,083 310,540 293,125 277,846 286,811 9.06%
PBT 98,636 93,021 88,906 94,082 85,074 86,546 33,096 107.51%
Tax 18,165 18,165 18,165 0 0 0 -10 -
NP 116,801 111,186 107,071 94,082 85,074 86,546 33,086 132.38%
-
NP to SH 116,801 111,186 107,071 94,082 85,074 86,546 33,086 132.38%
-
Tax Rate -18.42% -19.53% -20.43% 0.00% 0.00% 0.00% 0.03% -
Total Cost 209,774 214,917 214,012 216,458 208,051 191,300 253,725 -11.94%
-
Net Worth 0 1,398,405 1,242,416 1,186,268 1,136,472 1,115,935 1,062,701 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 1,398,405 1,242,416 1,186,268 1,136,472 1,115,935 1,062,701 -
NOSH 2,530,707 2,542,555 2,535,542 2,523,975 2,525,494 2,536,216 2,530,241 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 35.77% 34.10% 33.35% 30.30% 29.02% 31.15% 11.54% -
ROE 0.00% 7.95% 8.62% 7.93% 7.49% 7.76% 3.11% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.90 12.83 12.66 12.30 11.61 10.96 11.34 8.99%
EPS 4.62 4.37 4.22 3.73 3.37 3.41 1.31 132.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.55 0.49 0.47 0.45 0.44 0.42 -
Adjusted Per Share Value based on latest NOSH - 2,523,975
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.66 17.64 17.37 16.80 15.85 15.03 15.51 9.06%
EPS 6.32 6.01 5.79 5.09 4.60 4.68 1.79 132.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7564 0.672 0.6416 0.6147 0.6036 0.5748 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.70 4.28 3.97 3.08 2.33 2.42 1.92 -
P/RPS 28.67 33.37 31.35 25.03 20.07 22.09 16.94 42.15%
P/EPS 80.17 97.87 94.01 82.63 69.17 70.92 146.83 -33.27%
EY 1.25 1.02 1.06 1.21 1.45 1.41 0.68 50.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 7.78 8.10 6.55 5.18 5.50 4.57 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 30/05/11 28/02/11 25/11/10 24/08/10 27/05/10 22/02/10 -
Price 2.67 3.97 3.78 3.38 2.85 2.03 1.88 -
P/RPS 20.69 30.95 29.85 27.47 24.55 18.53 16.59 15.90%
P/EPS 57.85 90.78 89.51 90.68 84.60 59.49 143.77 -45.58%
EY 1.73 1.10 1.12 1.10 1.18 1.68 0.70 83.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 7.22 7.71 7.19 6.33 4.61 4.48 -

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