[TIMECOM] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 79.07%
YoY- 47.03%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 438,231 399,021 297,257 230,688 235,563 211,834 213,524 12.72%
PBT 128,383 461,151 105,503 93,424 62,699 1,713 542,219 -21.33%
Tax -5,843 -6,477 -3,039 -1,240 0 -10 214 -
NP 122,540 454,674 102,464 92,184 62,699 1,703 542,433 -21.95%
-
NP to SH 123,404 454,674 102,464 92,184 62,699 1,703 542,433 -21.85%
-
Tax Rate 4.55% 1.40% 2.88% 1.33% 0.00% 0.58% -0.04% -
Total Cost 315,691 -55,653 194,793 138,504 172,864 210,131 -328,909 -
-
Net Worth 2,252,567 1,799,440 2,247,632 1,494,191 1,188,247 997,471 2,531,185 -1.92%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 2,252,567 1,799,440 2,247,632 1,494,191 1,188,247 997,471 2,531,185 -1.92%
NOSH 573,172 573,070 539,000 2,532,527 2,528,185 2,432,857 2,531,185 -21.91%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 27.96% 113.95% 34.47% 39.96% 26.62% 0.80% 254.04% -
ROE 5.48% 25.27% 4.56% 6.17% 5.28% 0.17% 21.43% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 76.46 69.63 55.15 9.11 9.32 8.71 8.44 44.35%
EPS 21.53 79.34 19.01 3.64 2.48 0.07 21.43 0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.14 4.17 0.59 0.47 0.41 1.00 25.60%
Adjusted Per Share Value based on latest NOSH - 2,528,198
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 23.74 21.61 16.10 12.50 12.76 11.47 11.57 12.71%
EPS 6.68 24.63 5.55 4.99 3.40 0.09 29.38 -21.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2202 0.9747 1.2175 0.8094 0.6437 0.5403 1.3711 -1.92%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 5.11 3.80 3.10 2.28 3.08 1.90 1.55 -
P/RPS 6.68 5.46 5.62 25.03 33.06 21.82 18.37 -15.50%
P/EPS 23.73 4.79 16.31 62.64 124.19 2,714.29 7.23 21.89%
EY 4.21 20.88 6.13 1.60 0.81 0.04 13.83 -17.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.21 0.74 3.86 6.55 4.63 1.55 -2.88%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 21/11/13 27/11/12 25/11/11 25/11/10 12/11/09 28/11/08 -
Price 5.25 4.04 3.37 3.22 3.38 2.03 1.25 -
P/RPS 6.87 5.80 6.11 35.35 36.28 23.31 14.82 -12.02%
P/EPS 24.38 5.09 17.73 88.46 136.29 2,900.00 5.83 26.91%
EY 4.10 19.64 5.64 1.13 0.73 0.03 17.14 -21.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.29 0.81 5.46 7.19 4.95 1.25 1.16%

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