[TIMECOM] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 13.81%
YoY- 223.61%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 316,208 326,575 326,103 321,083 310,540 293,125 277,846 8.99%
PBT 119,631 98,636 93,021 88,906 94,082 85,074 86,546 24.06%
Tax 16,925 18,165 18,165 18,165 0 0 0 -
NP 136,556 116,801 111,186 107,071 94,082 85,074 86,546 35.49%
-
NP to SH 136,556 116,801 111,186 107,071 94,082 85,074 86,546 35.49%
-
Tax Rate -14.15% -18.42% -19.53% -20.43% 0.00% 0.00% 0.00% -
Total Cost 179,652 209,774 214,917 214,012 216,458 208,051 191,300 -4.09%
-
Net Worth 0 0 1,398,405 1,242,416 1,186,268 1,136,472 1,115,935 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 1,398,405 1,242,416 1,186,268 1,136,472 1,115,935 -
NOSH 2,528,198 2,530,707 2,542,555 2,535,542 2,523,975 2,525,494 2,536,216 -0.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 43.19% 35.77% 34.10% 33.35% 30.30% 29.02% 31.15% -
ROE 0.00% 0.00% 7.95% 8.62% 7.93% 7.49% 7.76% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.51 12.90 12.83 12.66 12.30 11.61 10.96 9.21%
EPS 5.40 4.62 4.37 4.22 3.73 3.37 3.41 35.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.55 0.49 0.47 0.45 0.44 -
Adjusted Per Share Value based on latest NOSH - 2,535,542
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.10 17.66 17.64 17.37 16.80 15.85 15.03 8.97%
EPS 7.39 6.32 6.01 5.79 5.09 4.60 4.68 35.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.7564 0.672 0.6416 0.6147 0.6036 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.28 3.70 4.28 3.97 3.08 2.33 2.42 -
P/RPS 18.23 28.67 33.37 31.35 25.03 20.07 22.09 -12.00%
P/EPS 42.21 80.17 97.87 94.01 82.63 69.17 70.92 -29.22%
EY 2.37 1.25 1.02 1.06 1.21 1.45 1.41 41.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 7.78 8.10 6.55 5.18 5.50 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 30/05/11 28/02/11 25/11/10 24/08/10 27/05/10 -
Price 3.22 2.67 3.97 3.78 3.38 2.85 2.03 -
P/RPS 25.75 20.69 30.95 29.85 27.47 24.55 18.53 24.50%
P/EPS 59.62 57.85 90.78 89.51 90.68 84.60 59.49 0.14%
EY 1.68 1.73 1.10 1.12 1.10 1.18 1.68 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 7.22 7.71 7.19 6.33 4.61 -

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