[TIMECOM] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 122.45%
YoY- 507.79%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 267,084 187,188 153,709 148,217 141,903 137,289 155,621 9.41%
PBT 430,290 68,287 51,480 41,750 -10,228 546,086 -72,422 -
Tax -3,857 -1,849 0 0 -10 -195 -267 55.99%
NP 426,433 66,438 51,480 41,750 -10,238 545,891 -72,689 -
-
NP to SH 426,433 66,438 51,480 41,750 -10,238 545,891 -72,689 -
-
Tax Rate 0.90% 2.71% 0.00% 0.00% - 0.04% - -
Total Cost -159,349 120,750 102,229 106,467 152,141 -408,602 228,310 -
-
Net Worth 1,759,372 1,885,543 1,420,137 1,138,636 1,023,799 2,530,788 2,055,344 -2.55%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,759,372 1,885,543 1,420,137 1,138,636 1,023,799 2,530,788 2,055,344 -2.55%
NOSH 573,085 522,311 2,535,960 2,530,303 2,559,499 2,530,788 2,506,517 -21.78%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 159.66% 35.49% 33.49% 28.17% -7.21% 397.62% -46.71% -
ROE 24.24% 3.52% 3.63% 3.67% -1.00% 21.57% -3.54% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 46.60 35.84 6.06 5.86 5.54 5.42 6.21 39.87%
EPS 74.41 12.72 2.03 1.65 -0.40 21.57 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.61 0.56 0.45 0.40 1.00 0.82 24.58%
Adjusted Per Share Value based on latest NOSH - 2,525,494
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 14.45 10.12 8.31 8.02 7.68 7.43 8.42 9.40%
EPS 23.07 3.59 2.78 2.26 -0.55 29.53 -3.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9516 1.0199 0.7681 0.6159 0.5538 1.3689 1.1117 -2.55%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.84 3.59 3.70 2.33 2.05 1.50 4.15 -
P/RPS 8.24 10.02 61.04 39.78 36.98 27.65 66.84 -29.43%
P/EPS 5.16 28.22 182.27 141.21 -512.50 6.95 -143.10 -
EY 19.38 3.54 0.55 0.71 -0.20 14.38 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.99 6.61 5.18 5.13 1.50 5.06 -20.77%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 16/08/12 24/08/11 24/08/10 27/08/09 28/08/08 20/08/07 -
Price 3.71 3.31 2.67 2.85 2.08 1.60 5.25 -
P/RPS 7.96 9.24 44.05 48.65 37.52 29.49 84.56 -32.52%
P/EPS 4.99 26.02 131.53 172.73 -520.00 7.42 -181.03 -
EY 20.06 3.84 0.76 0.58 -0.19 13.48 -0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.92 4.77 6.33 5.20 1.60 6.40 -24.22%

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