[TIMECOM] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 51.78%
YoY- 65.08%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 520,852 498,984 470,839 419,088 380,441 347,351 325,072 36.88%
PBT 512,664 519,019 165,273 157,016 131,099 135,827 125,766 154.96%
Tax 33,275 34,705 35,288 36,713 -3,465 -3,515 -2,043 -
NP 545,939 553,724 200,561 193,729 127,634 132,312 123,723 168.78%
-
NP to SH 545,939 553,724 200,561 193,729 127,634 132,312 123,723 168.78%
-
Tax Rate -6.49% -6.69% -21.35% -23.38% 2.64% 2.59% 1.62% -
Total Cost -25,087 -54,740 270,278 225,359 252,807 215,039 201,349 -
-
Net Worth 1,798,716 1,759,464 2,336,868 2,479,155 2,384,578 1,942,712 1,840,858 -1.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,798,716 1,759,464 2,336,868 2,479,155 2,384,578 1,942,712 1,840,858 -1.53%
NOSH 572,839 573,115 572,761 572,553 571,841 538,147 2,521,724 -62.73%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 104.82% 110.97% 42.60% 46.23% 33.55% 38.09% 38.06% -
ROE 30.35% 31.47% 8.58% 7.81% 5.35% 6.81% 6.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 90.92 87.07 82.21 73.20 66.53 64.55 12.89 267.35%
EPS 95.30 96.62 35.02 33.84 22.32 24.59 4.91 620.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 3.07 4.08 4.33 4.17 3.61 0.73 164.25%
Adjusted Per Share Value based on latest NOSH - 572,553
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.17 26.99 25.47 22.67 20.58 18.79 17.58 36.89%
EPS 29.53 29.95 10.85 10.48 6.90 7.16 6.69 168.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9729 0.9517 1.264 1.3409 1.2898 1.0508 0.9957 -1.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.80 3.84 4.00 3.95 3.10 3.59 3.38 -
P/RPS 4.18 4.41 4.87 5.40 4.66 5.56 26.22 -70.56%
P/EPS 3.99 3.97 11.42 11.67 13.89 14.60 68.89 -85.00%
EY 25.08 25.16 8.75 8.57 7.20 6.85 1.45 567.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.25 0.98 0.91 0.74 0.99 4.63 -59.09%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 16/05/13 27/02/13 27/11/12 16/08/12 18/05/12 -
Price 4.04 3.71 4.30 3.75 3.37 3.31 2.71 -
P/RPS 4.44 4.26 5.23 5.12 5.07 5.13 21.02 -64.49%
P/EPS 4.24 3.84 12.28 11.08 15.10 13.46 55.24 -81.91%
EY 23.59 26.04 8.14 9.02 6.62 7.43 1.81 452.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.21 1.05 0.87 0.81 0.92 3.71 -50.52%

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