[TIMECOM] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1357.11%
YoY- 103.48%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
Revenue 419,088 313,872 321,083 286,811 286,525 301,061 301,061 6.83%
PBT 157,016 119,020 88,906 33,096 -950,471 -160,903 -160,903 -
Tax 36,713 -1,666 18,165 -10 841 230 230 175.50%
NP 193,729 117,354 107,071 33,086 -949,630 -160,673 -160,673 -
-
NP to SH 193,729 117,354 107,071 33,086 -949,630 -160,673 -160,673 -
-
Tax Rate -23.38% 1.40% -20.43% 0.03% - - - -
Total Cost 225,359 196,518 214,012 253,725 1,236,155 461,734 461,734 -13.35%
-
Net Worth 2,370,292 1,745,134 1,240,302 1,060,772 1,037,708 1,973,621 1,973,621 3.72%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
Net Worth 2,370,292 1,745,134 1,240,302 1,060,772 1,037,708 1,973,621 1,973,621 3.72%
NOSH 547,411 2,529,181 2,531,229 2,525,648 2,530,996 2,530,283 2,530,283 -26.34%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
NP Margin 46.23% 37.39% 33.35% 11.54% -331.43% -53.37% -53.37% -
ROE 8.17% 6.72% 8.63% 3.12% -91.51% -8.14% -8.14% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
RPS 76.56 12.41 12.68 11.36 11.32 11.90 11.90 45.04%
EPS 35.39 4.64 4.23 1.31 -37.52 -6.35 -6.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.33 0.69 0.49 0.42 0.41 0.78 0.78 40.83%
Adjusted Per Share Value based on latest NOSH - 2,530,241
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
RPS 22.70 17.00 17.39 15.54 15.52 16.31 16.31 6.82%
EPS 10.49 6.36 5.80 1.79 -51.44 -8.70 -8.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.284 0.9453 0.6719 0.5746 0.5621 1.0691 1.0691 3.72%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 01/10/07 31/12/07 -
Price 3.95 3.62 3.97 1.92 1.23 4.70 3.78 -
P/RPS 5.16 29.17 31.30 16.91 10.87 39.50 31.77 -30.44%
P/EPS 11.16 78.02 93.85 146.56 -3.28 -74.02 -59.53 -
EY 8.96 1.28 1.07 0.68 -30.50 -1.35 -1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 5.25 8.10 4.57 3.00 6.03 4.85 -28.41%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
Date 27/02/13 23/02/12 28/02/11 22/02/10 27/02/09 26/02/08 - -
Price 3.75 3.40 3.78 1.88 1.30 2.85 0.00 -
P/RPS 4.90 27.40 29.80 16.56 11.48 23.95 0.00 -
P/EPS 10.60 73.28 89.36 143.51 -3.46 -44.88 0.00 -
EY 9.44 1.36 1.12 0.70 -28.86 -2.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 4.93 7.71 4.48 3.17 3.65 0.00 -

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