[TIMECOM] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -14.51%
YoY- 21.93%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 527,524 532,044 325,040 280,240 260,160 296,020 264,164 12.21%
PBT 127,272 151,544 118,516 91,532 75,072 -138,728 -223,908 -
Tax -9,968 -7,208 -1,508 0 0 -40 -420 69.48%
NP 117,304 144,336 117,008 91,532 75,072 -138,768 -224,328 -
-
NP to SH 117,660 144,336 117,008 91,532 75,072 -138,768 -224,328 -
-
Tax Rate 7.83% 4.76% 1.27% 0.00% 0.00% - - -
Total Cost 410,220 387,708 208,032 188,708 185,088 434,788 488,492 -2.86%
-
Net Worth 2,092,880 2,336,868 1,840,858 1,398,405 1,115,935 987,582 1,919,924 1.44%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 2,092,880 2,336,868 1,840,858 1,398,405 1,115,935 987,582 1,919,924 1.44%
NOSH 573,391 572,761 2,521,724 2,542,555 2,536,216 2,532,262 2,526,216 -21.88%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 22.24% 27.13% 36.00% 32.66% 28.86% -46.88% -84.92% -
ROE 5.62% 6.18% 6.36% 6.55% 6.73% -14.05% -11.68% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 92.00 92.89 12.89 11.02 10.26 11.69 10.46 43.64%
EPS 20.52 25.20 4.64 3.60 2.96 -5.48 -8.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 4.08 0.73 0.55 0.44 0.39 0.76 29.87%
Adjusted Per Share Value based on latest NOSH - 2,542,555
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 28.58 28.82 17.61 15.18 14.09 16.04 14.31 12.21%
EPS 6.37 7.82 6.34 4.96 4.07 -7.52 -12.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1337 1.2659 0.9972 0.7575 0.6045 0.535 1.04 1.44%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.85 4.00 3.38 4.28 2.42 1.10 2.60 -
P/RPS 4.18 4.31 26.22 38.83 23.59 9.41 24.86 -25.69%
P/EPS 18.76 15.87 72.84 118.89 81.76 -20.07 -29.28 -
EY 5.33 6.30 1.37 0.84 1.22 -4.98 -3.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.98 4.63 7.78 5.50 2.82 3.42 -17.85%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 16/05/13 18/05/12 30/05/11 27/05/10 28/05/09 22/05/08 -
Price 4.48 4.30 2.71 3.97 2.03 1.90 2.12 -
P/RPS 4.87 4.63 21.02 36.02 19.79 16.25 20.27 -21.14%
P/EPS 21.83 17.06 58.41 110.28 68.58 -34.67 -23.87 -
EY 4.58 5.86 1.71 0.91 1.46 -2.88 -4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.05 3.71 7.22 4.61 4.87 2.79 -12.75%

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