[TIMECOM] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.54%
YoY- -6.53%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 498,984 470,839 419,088 380,441 347,351 325,072 313,872 36.25%
PBT 519,019 165,273 157,016 131,099 135,827 125,766 119,020 167.15%
Tax 34,705 35,288 36,713 -3,465 -3,515 -2,043 -1,666 -
NP 553,724 200,561 193,729 127,634 132,312 123,723 117,354 181.58%
-
NP to SH 553,724 200,561 193,729 127,634 132,312 123,723 117,354 181.58%
-
Tax Rate -6.69% -21.35% -23.38% 2.64% 2.59% 1.62% 1.40% -
Total Cost -54,740 270,278 225,359 252,807 215,039 201,349 196,518 -
-
Net Worth 1,759,464 2,336,868 2,479,155 2,384,578 1,942,712 1,840,858 1,754,272 0.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,759,464 2,336,868 2,479,155 2,384,578 1,942,712 1,840,858 1,754,272 0.19%
NOSH 573,115 572,761 572,553 571,841 538,147 2,521,724 2,542,424 -62.99%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 110.97% 42.60% 46.23% 33.55% 38.09% 38.06% 37.39% -
ROE 31.47% 8.58% 7.81% 5.35% 6.81% 6.72% 6.69% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 87.07 82.21 73.20 66.53 64.55 12.89 12.35 268.11%
EPS 96.62 35.02 33.84 22.32 24.59 4.91 4.62 660.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 4.08 4.33 4.17 3.61 0.73 0.69 170.76%
Adjusted Per Share Value based on latest NOSH - 571,841
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.99 25.47 22.67 20.58 18.79 17.58 16.98 36.23%
EPS 29.95 10.85 10.48 6.90 7.16 6.69 6.35 181.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9517 1.264 1.3409 1.2898 1.0508 0.9957 0.9489 0.19%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.84 4.00 3.95 3.10 3.59 3.38 3.62 -
P/RPS 4.41 4.87 5.40 4.66 5.56 26.22 29.32 -71.75%
P/EPS 3.97 11.42 11.67 13.89 14.60 68.89 78.43 -86.34%
EY 25.16 8.75 8.57 7.20 6.85 1.45 1.28 629.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.98 0.91 0.74 0.99 4.63 5.25 -61.61%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 16/05/13 27/02/13 27/11/12 16/08/12 18/05/12 23/02/12 -
Price 3.71 4.30 3.75 3.37 3.31 2.71 3.40 -
P/RPS 4.26 5.23 5.12 5.07 5.13 21.02 27.54 -71.21%
P/EPS 3.84 12.28 11.08 15.10 13.46 55.24 73.66 -86.06%
EY 26.04 8.14 9.02 6.62 7.43 1.81 1.36 616.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.05 0.87 0.81 0.92 3.71 4.93 -60.83%

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