[TIMECOM] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 161.58%
YoY- 109.32%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 470,839 325,072 326,103 277,846 294,489 282,270 313,913 6.98%
PBT 165,273 125,766 93,021 86,546 -929,176 -194,995 -186,889 -
Tax 35,288 -2,043 18,165 0 936 986 -686 -
NP 200,561 123,723 111,186 86,546 -928,240 -194,009 -187,575 -
-
NP to SH 200,561 123,723 111,186 86,546 -928,240 -194,009 -187,575 -
-
Tax Rate -21.35% 1.62% -19.53% 0.00% - - - -
Total Cost 270,278 201,349 214,917 191,300 1,222,729 476,279 501,488 -9.78%
-
Net Worth 2,336,868 1,840,858 1,398,405 1,115,935 987,582 1,919,924 2,061,616 2.10%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 2,336,868 1,840,858 1,398,405 1,115,935 987,582 1,919,924 2,061,616 2.10%
NOSH 572,761 2,521,724 2,542,555 2,536,216 2,532,262 2,526,216 2,483,874 -21.67%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 42.60% 38.06% 34.10% 31.15% -315.20% -68.73% -59.75% -
ROE 8.58% 6.72% 7.95% 7.76% -93.99% -10.11% -9.10% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 82.21 12.89 12.83 10.96 11.63 11.17 12.64 36.58%
EPS 35.02 4.91 4.37 3.41 -36.66 -7.68 -7.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.08 0.73 0.55 0.44 0.39 0.76 0.83 30.36%
Adjusted Per Share Value based on latest NOSH - 2,536,216
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 25.47 17.58 17.64 15.03 15.93 15.27 16.98 6.98%
EPS 10.85 6.69 6.01 4.68 -50.21 -10.49 -10.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.264 0.9957 0.7564 0.6036 0.5342 1.0385 1.1151 2.10%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.00 3.38 4.28 2.42 1.10 2.60 4.07 -
P/RPS 4.87 26.22 33.37 22.09 9.46 23.27 32.20 -26.98%
P/EPS 11.42 68.89 97.87 70.92 -3.00 -33.85 -53.90 -
EY 8.75 1.45 1.02 1.41 -33.32 -2.95 -1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 4.63 7.78 5.50 2.82 3.42 4.90 -23.50%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 18/05/12 30/05/11 27/05/10 28/05/09 - - -
Price 4.30 2.71 3.97 2.03 1.90 0.00 0.00 -
P/RPS 5.23 21.02 30.95 18.53 16.34 0.00 0.00 -
P/EPS 12.28 55.24 90.78 59.49 -5.18 0.00 0.00 -
EY 8.14 1.81 1.10 1.68 -19.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 3.71 7.22 4.61 4.87 0.00 0.00 -

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