[TIMECOM] YoY TTM Result on 30-Sep-2010 [#3]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.59%
YoY- 106.31%
Quarter Report
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 520,852 380,441 316,208 310,540 284,835 284,313 305,793 9.27%
PBT 512,664 131,099 119,631 94,082 -1,490,977 491,682 -162,759 -
Tax 33,275 -3,465 16,925 0 617 808 -556 -
NP 545,939 127,634 136,556 94,082 -1,490,360 492,490 -163,315 -
-
NP to SH 545,939 127,634 136,556 94,082 -1,490,360 492,490 -163,315 -
-
Tax Rate -6.49% 2.64% -14.15% 0.00% - -0.16% - -
Total Cost -25,087 252,807 179,652 216,458 1,775,195 -208,177 469,108 -
-
Net Worth 1,798,716 2,384,578 0 1,186,268 1,041,661 2,469,999 2,028,853 -1.98%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,798,716 2,384,578 0 1,186,268 1,041,661 2,469,999 2,028,853 -1.98%
NOSH 572,839 571,841 2,528,198 2,523,975 2,540,638 2,469,999 2,536,066 -21.94%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 104.82% 33.55% 43.19% 30.30% -523.24% 173.22% -53.41% -
ROE 30.35% 5.35% 0.00% 7.93% -143.08% 19.94% -8.05% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 90.92 66.53 12.51 12.30 11.21 11.51 12.06 39.98%
EPS 95.30 22.32 5.40 3.73 -58.66 19.94 -6.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 4.17 0.00 0.47 0.41 1.00 0.80 25.56%
Adjusted Per Share Value based on latest NOSH - 2,523,975
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 28.17 20.58 17.10 16.80 15.41 15.38 16.54 9.27%
EPS 29.53 6.90 7.39 5.09 -80.61 26.64 -8.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9729 1.2898 0.00 0.6416 0.5634 1.336 1.0974 -1.98%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.80 3.10 2.28 3.08 1.90 1.55 4.70 -
P/RPS 4.18 4.66 18.23 25.03 16.95 13.47 38.98 -31.04%
P/EPS 3.99 13.89 42.21 82.63 -3.24 7.77 -72.98 -
EY 25.08 7.20 2.37 1.21 -30.87 12.86 -1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.74 0.00 6.55 4.63 1.55 5.87 -23.12%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 27/11/12 25/11/11 25/11/10 12/11/09 - 23/11/07 -
Price 4.04 3.37 3.22 3.38 2.03 0.00 4.10 -
P/RPS 4.44 5.07 25.75 27.47 18.11 0.00 34.00 -28.74%
P/EPS 4.24 15.10 59.62 90.68 -3.46 0.00 -63.67 -
EY 23.59 6.62 1.68 1.10 -28.90 0.00 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.81 0.00 7.19 4.95 0.00 5.13 -20.53%

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