[TIMECOM] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 16.91%
YoY- 45.15%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 347,351 325,072 313,872 316,208 326,575 326,103 321,083 5.38%
PBT 135,827 125,766 119,020 119,631 98,636 93,021 88,906 32.68%
Tax -3,515 -2,043 -1,666 16,925 18,165 18,165 18,165 -
NP 132,312 123,723 117,354 136,556 116,801 111,186 107,071 15.17%
-
NP to SH 132,312 123,723 117,354 136,556 116,801 111,186 107,071 15.17%
-
Tax Rate 2.59% 1.62% 1.40% -14.15% -18.42% -19.53% -20.43% -
Total Cost 215,039 201,349 196,518 179,652 209,774 214,917 214,012 0.31%
-
Net Worth 1,942,712 1,840,858 1,754,272 0 0 1,398,405 1,242,416 34.75%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,942,712 1,840,858 1,754,272 0 0 1,398,405 1,242,416 34.75%
NOSH 538,147 2,521,724 2,542,424 2,528,198 2,530,707 2,542,555 2,535,542 -64.45%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 38.09% 38.06% 37.39% 43.19% 35.77% 34.10% 33.35% -
ROE 6.81% 6.72% 6.69% 0.00% 0.00% 7.95% 8.62% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 64.55 12.89 12.35 12.51 12.90 12.83 12.66 196.53%
EPS 24.59 4.91 4.62 5.40 4.62 4.37 4.22 224.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.61 0.73 0.69 0.00 0.00 0.55 0.49 279.08%
Adjusted Per Share Value based on latest NOSH - 2,528,198
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.79 17.58 16.98 17.10 17.66 17.64 17.37 5.38%
EPS 7.16 6.69 6.35 7.39 6.32 6.01 5.79 15.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0508 0.9957 0.9489 0.00 0.00 0.7564 0.672 34.75%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.59 3.38 3.62 2.28 3.70 4.28 3.97 -
P/RPS 5.56 26.22 29.32 18.23 28.67 33.37 31.35 -68.46%
P/EPS 14.60 68.89 78.43 42.21 80.17 97.87 94.01 -71.14%
EY 6.85 1.45 1.28 2.37 1.25 1.02 1.06 247.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 4.63 5.25 0.00 0.00 7.78 8.10 -75.40%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 18/05/12 23/02/12 25/11/11 24/08/11 30/05/11 28/02/11 -
Price 3.31 2.71 3.40 3.22 2.67 3.97 3.78 -
P/RPS 5.13 21.02 27.54 25.75 20.69 30.95 29.85 -69.12%
P/EPS 13.46 55.24 73.66 59.62 57.85 90.78 89.51 -71.75%
EY 7.43 1.81 1.36 1.68 1.73 1.10 1.12 253.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 3.71 4.93 0.00 0.00 7.22 7.71 -75.79%

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