[TIMECOM] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 54.22%
YoY- 11.15%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 508,844 438,231 399,021 297,257 230,688 235,563 211,834 15.71%
PBT 434,221 128,383 461,151 105,503 93,424 62,699 1,713 151.46%
Tax -5,404 -5,843 -6,477 -3,039 -1,240 0 -10 185.26%
NP 428,817 122,540 454,674 102,464 92,184 62,699 1,703 151.18%
-
NP to SH 431,048 123,404 454,674 102,464 92,184 62,699 1,703 151.40%
-
Tax Rate 1.24% 4.55% 1.40% 2.88% 1.33% 0.00% 0.58% -
Total Cost 80,027 315,691 -55,653 194,793 138,504 172,864 210,131 -14.85%
-
Net Worth 2,038,934 2,252,567 1,799,440 2,247,632 1,494,191 1,188,247 997,471 12.64%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 422,145 - - - - - - -
Div Payout % 97.93% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,038,934 2,252,567 1,799,440 2,247,632 1,494,191 1,188,247 997,471 12.64%
NOSH 574,347 573,172 573,070 539,000 2,532,527 2,528,185 2,432,857 -21.37%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 84.27% 27.96% 113.95% 34.47% 39.96% 26.62% 0.80% -
ROE 21.14% 5.48% 25.27% 4.56% 6.17% 5.28% 0.17% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 88.60 76.46 69.63 55.15 9.11 9.32 8.71 47.17%
EPS 75.05 21.53 79.34 19.01 3.64 2.48 0.07 219.75%
DPS 73.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.93 3.14 4.17 0.59 0.47 0.41 43.27%
Adjusted Per Share Value based on latest NOSH - 571,841
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 27.52 23.70 21.58 16.08 12.48 12.74 11.46 15.71%
EPS 23.31 6.67 24.59 5.54 4.99 3.39 0.09 152.36%
DPS 22.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1028 1.2184 0.9733 1.2157 0.8082 0.6427 0.5395 12.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.60 5.11 3.80 3.10 2.28 3.08 1.90 -
P/RPS 7.45 6.68 5.46 5.62 25.03 33.06 21.82 -16.39%
P/EPS 8.79 23.73 4.79 16.31 62.64 124.19 2,714.29 -61.51%
EY 11.37 4.21 20.88 6.13 1.60 0.81 0.04 156.30%
DY 11.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.30 1.21 0.74 3.86 6.55 4.63 -14.09%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 21/11/13 27/11/12 25/11/11 25/11/10 12/11/09 -
Price 6.71 5.25 4.04 3.37 3.22 3.38 2.03 -
P/RPS 7.57 6.87 5.80 6.11 35.35 36.28 23.31 -17.08%
P/EPS 8.94 24.38 5.09 17.73 88.46 136.29 2,900.00 -61.83%
EY 11.18 4.10 19.64 5.64 1.13 0.73 0.03 168.13%
DY 10.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.34 1.29 0.81 5.46 7.19 4.95 -14.81%

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