[TIMECOM] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 124.97%
YoY- 23.31%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 287,624 267,084 187,188 153,709 148,217 141,903 137,289 13.11%
PBT 77,108 430,290 68,287 51,480 41,750 -10,228 546,086 -27.82%
Tax -4,122 -3,857 -1,849 0 0 -10 -195 66.24%
NP 72,986 426,433 66,438 51,480 41,750 -10,238 545,891 -28.48%
-
NP to SH 73,416 426,433 66,438 51,480 41,750 -10,238 545,891 -28.41%
-
Tax Rate 5.35% 0.90% 2.71% 0.00% 0.00% - 0.04% -
Total Cost 214,638 -159,349 120,750 102,229 106,467 152,141 -408,602 -
-
Net Worth 2,183,567 1,759,372 1,885,543 1,420,137 1,138,636 1,023,799 2,530,788 -2.42%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 2,183,567 1,759,372 1,885,543 1,420,137 1,138,636 1,023,799 2,530,788 -2.42%
NOSH 573,114 573,085 522,311 2,535,960 2,530,303 2,559,499 2,530,788 -21.91%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 25.38% 159.66% 35.49% 33.49% 28.17% -7.21% 397.62% -
ROE 3.36% 24.24% 3.52% 3.63% 3.67% -1.00% 21.57% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 50.19 46.60 35.84 6.06 5.86 5.54 5.42 44.88%
EPS 12.81 74.41 12.72 2.03 1.65 -0.40 21.57 -8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.81 3.07 3.61 0.56 0.45 0.40 1.00 24.96%
Adjusted Per Share Value based on latest NOSH - 2,530,707
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 15.58 14.47 10.14 8.33 8.03 7.69 7.44 13.10%
EPS 3.98 23.10 3.60 2.79 2.26 -0.55 29.57 -28.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1828 0.953 1.0214 0.7693 0.6168 0.5546 1.3709 -2.42%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 4.62 3.84 3.59 3.70 2.33 2.05 1.50 -
P/RPS 9.21 8.24 10.02 61.04 39.78 36.98 27.65 -16.73%
P/EPS 36.07 5.16 28.22 182.27 141.21 -512.50 6.95 31.56%
EY 2.77 19.38 3.54 0.55 0.71 -0.20 14.38 -23.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.25 0.99 6.61 5.18 5.13 1.50 -3.51%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 22/08/13 16/08/12 24/08/11 24/08/10 27/08/09 28/08/08 -
Price 4.84 3.71 3.31 2.67 2.85 2.08 1.60 -
P/RPS 9.64 7.96 9.24 44.05 48.65 37.52 29.49 -16.99%
P/EPS 37.78 4.99 26.02 131.53 172.73 -520.00 7.42 31.14%
EY 2.65 20.06 3.84 0.76 0.58 -0.19 13.48 -23.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.21 0.92 4.77 6.33 5.20 1.60 -3.77%

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