[TIMECOM] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 27.12%
YoY- 30.03%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 163,767 155,743 134,073 105,928 83,649 83,177 67,898 15.79%
PBT 316,993 45,290 392,404 38,658 28,597 22,982 24,454 53.23%
Tax -2,346 -1,630 -2,055 -1,472 0 0 0 -
NP 314,647 43,660 390,349 37,186 28,597 22,982 24,454 53.04%
-
NP to SH 315,434 44,001 390,349 37,186 28,597 22,982 24,454 53.11%
-
Tax Rate 0.74% 3.60% 0.52% 3.81% 0.00% 0.00% 0.00% -
Total Cost -150,880 112,083 -256,276 68,742 55,052 60,195 43,444 -
-
Net Worth 2,381,391 2,182,862 1,759,464 1,942,712 1,417,196 1,136,472 1,008,412 15.39%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,381,391 2,182,862 1,759,464 1,942,712 1,417,196 1,136,472 1,008,412 15.39%
NOSH 573,829 572,929 573,115 538,147 2,530,707 2,525,494 2,521,030 -21.85%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 192.13% 28.03% 291.15% 35.10% 34.19% 27.63% 36.02% -
ROE 13.25% 2.02% 22.19% 1.91% 2.02% 2.02% 2.43% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 28.54 27.18 23.39 19.68 3.31 3.29 2.69 48.20%
EPS 54.97 7.68 68.11 6.91 1.13 0.91 0.97 95.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 3.81 3.07 3.61 0.56 0.45 0.40 47.65%
Adjusted Per Share Value based on latest NOSH - 538,147
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.86 8.42 7.25 5.73 4.52 4.50 3.67 15.81%
EPS 17.06 2.38 21.11 2.01 1.55 1.24 1.32 53.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2881 1.1807 0.9517 1.0508 0.7665 0.6147 0.5454 15.39%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.76 4.62 3.84 3.59 3.70 2.33 2.05 -
P/RPS 23.69 17.00 16.41 18.24 111.94 70.75 76.12 -17.67%
P/EPS 12.30 60.16 5.64 51.95 327.43 256.04 211.34 -37.73%
EY 8.13 1.66 17.74 1.92 0.31 0.39 0.47 60.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.21 1.25 0.99 6.61 5.18 5.13 -17.38%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 22/08/14 22/08/13 16/08/12 24/08/11 24/08/10 27/08/09 -
Price 5.66 4.84 3.71 3.31 2.67 2.85 2.08 -
P/RPS 19.83 17.80 15.86 16.82 80.78 86.53 77.23 -20.26%
P/EPS 10.30 63.02 5.45 47.90 236.28 313.19 214.43 -39.69%
EY 9.71 1.59 18.36 2.09 0.42 0.32 0.47 65.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.27 1.21 0.92 4.77 6.33 5.20 -20.02%

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