[TIMECOM] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -75.07%
YoY- 27.83%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 171,709 131,881 133,011 81,260 70,060 65,040 74,005 15.05%
PBT 57,547 31,818 37,886 29,629 22,883 18,768 -34,682 -
Tax -1,660 -2,492 -1,802 -377 0 0 -10 134.34%
NP 55,887 29,326 36,084 29,252 22,883 18,768 -34,692 -
-
NP to SH 56,579 29,415 36,084 29,252 22,883 18,768 -34,692 -
-
Tax Rate 2.88% 7.83% 4.76% 1.27% 0.00% 0.00% - -
Total Cost 115,822 102,555 96,927 52,008 47,177 46,272 108,697 1.06%
-
Net Worth 2,410,058 2,092,880 2,336,868 1,840,858 1,398,405 1,115,935 987,582 16.02%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 32,134 - - - - - - -
Div Payout % 56.80% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,410,058 2,092,880 2,336,868 1,840,858 1,398,405 1,115,935 987,582 16.02%
NOSH 573,823 573,391 572,761 2,521,724 2,542,555 2,536,216 2,532,262 -21.91%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 32.55% 22.24% 27.13% 36.00% 32.66% 28.86% -46.88% -
ROE 2.35% 1.41% 1.54% 1.59% 1.64% 1.68% -3.51% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 29.92 23.00 23.22 3.22 2.76 2.56 2.92 47.35%
EPS 9.86 5.13 6.30 1.16 0.90 0.74 -1.37 -
DPS 5.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 3.65 4.08 0.73 0.55 0.44 0.39 48.57%
Adjusted Per Share Value based on latest NOSH - 2,521,724
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.29 7.13 7.19 4.40 3.79 3.52 4.00 15.07%
EPS 3.06 1.59 1.95 1.58 1.24 1.02 -1.88 -
DPS 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3036 1.132 1.264 0.9957 0.7564 0.6036 0.5342 16.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.92 3.85 4.00 3.38 4.28 2.42 1.10 -
P/RPS 19.78 16.74 17.22 104.89 155.33 94.37 37.64 -10.16%
P/EPS 60.04 75.05 63.49 291.38 475.56 327.03 -80.29 -
EY 1.67 1.33 1.58 0.34 0.21 0.31 -1.25 -
DY 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.05 0.98 4.63 7.78 5.50 2.82 -10.90%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 26/05/14 16/05/13 18/05/12 30/05/11 27/05/10 28/05/09 -
Price 6.10 4.48 4.30 2.71 3.97 2.03 1.90 -
P/RPS 20.39 19.48 18.52 84.10 144.08 79.16 65.01 -17.56%
P/EPS 61.87 87.33 68.25 233.62 441.11 274.32 -138.69 -
EY 1.62 1.15 1.47 0.43 0.23 0.36 -0.72 -
DY 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.23 1.05 3.71 7.22 4.61 4.87 -18.27%

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