[TIMECOM] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 85.39%
YoY- 38.14%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 325,040 280,240 260,160 296,020 264,164 318,584 347,872 -1.12%
PBT 118,516 91,532 75,072 -138,728 -223,908 -158,508 -168,920 -
Tax -1,508 0 0 -40 -420 -460 -680 14.18%
NP 117,008 91,532 75,072 -138,768 -224,328 -158,968 -169,600 -
-
NP to SH 117,008 91,532 75,072 -138,768 -224,328 -158,968 -169,600 -
-
Tax Rate 1.27% 0.00% 0.00% - - - - -
Total Cost 208,032 188,708 185,088 434,788 488,492 477,552 517,472 -14.07%
-
Net Worth 1,840,858 1,398,405 1,115,935 987,582 1,919,924 2,061,616 2,244,705 -3.24%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,840,858 1,398,405 1,115,935 987,582 1,919,924 2,061,616 2,244,705 -3.24%
NOSH 2,521,724 2,542,555 2,536,216 2,532,262 2,526,216 2,483,874 2,494,117 0.18%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 36.00% 32.66% 28.86% -46.88% -84.92% -49.90% -48.75% -
ROE 6.36% 6.55% 6.73% -14.05% -11.68% -7.71% -7.56% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 12.89 11.02 10.26 11.69 10.46 12.83 13.95 -1.30%
EPS 4.64 3.60 2.96 -5.48 -8.88 -6.40 -6.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.55 0.44 0.39 0.76 0.83 0.90 -3.42%
Adjusted Per Share Value based on latest NOSH - 2,532,262
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 17.58 15.16 14.07 16.01 14.29 17.23 18.82 -1.12%
EPS 6.33 4.95 4.06 -7.51 -12.13 -8.60 -9.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9957 0.7564 0.6036 0.5342 1.0385 1.1151 1.2141 -3.24%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.38 4.28 2.42 1.10 2.60 4.07 3.28 -
P/RPS 26.22 38.83 23.59 9.41 24.86 31.73 23.52 1.82%
P/EPS 72.84 118.89 81.76 -20.07 -29.28 -63.59 -48.24 -
EY 1.37 0.84 1.22 -4.98 -3.42 -1.57 -2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 7.78 5.50 2.82 3.42 4.90 3.64 4.08%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 30/05/11 27/05/10 28/05/09 22/05/08 29/05/07 19/05/06 -
Price 2.71 3.97 2.03 1.90 2.12 3.72 3.42 -
P/RPS 21.02 36.02 19.79 16.25 20.27 29.00 24.52 -2.53%
P/EPS 58.41 110.28 68.58 -34.67 -23.87 -58.13 -50.29 -
EY 1.71 0.91 1.46 -2.88 -4.19 -1.72 -1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 7.22 4.61 4.87 2.79 4.48 3.80 -0.39%

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