[TIMECOM] QoQ Annualized 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- 13.56%
YoY- 29.06%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 532,044 419,088 396,342 374,376 325,040 313,872 307,584 44.04%
PBT 151,544 157,016 140,670 136,574 118,516 119,020 124,565 13.94%
Tax -7,208 36,713 -4,052 -3,698 -1,508 -1,666 -1,653 166.66%
NP 144,336 193,729 136,618 132,876 117,008 117,354 122,912 11.29%
-
NP to SH 144,336 193,729 136,618 132,876 117,008 117,354 122,912 11.29%
-
Tax Rate 4.76% -23.38% 2.88% 2.71% 1.27% 1.40% 1.33% -
Total Cost 387,708 225,359 259,724 241,500 208,032 196,518 184,672 63.88%
-
Net Worth 2,336,868 2,370,292 2,247,632 1,885,543 1,840,858 1,745,134 1,494,191 34.69%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,336,868 2,370,292 2,247,632 1,885,543 1,840,858 1,745,134 1,494,191 34.69%
NOSH 572,761 547,411 539,000 522,311 2,521,724 2,529,181 2,532,527 -62.84%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 27.13% 46.23% 34.47% 35.49% 36.00% 37.39% 39.96% -
ROE 6.18% 8.17% 6.08% 7.05% 6.36% 6.72% 8.23% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 92.89 76.56 73.53 71.68 12.89 12.41 12.15 287.60%
EPS 25.20 35.39 25.35 25.44 4.64 4.64 4.85 199.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.08 4.33 4.17 3.61 0.73 0.69 0.59 262.54%
Adjusted Per Share Value based on latest NOSH - 538,147
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.78 22.67 21.44 20.25 17.58 16.98 16.64 44.03%
EPS 7.81 10.48 7.39 7.19 6.33 6.35 6.65 11.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.264 1.2821 1.2157 1.0199 0.9957 0.9439 0.8082 34.69%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.00 3.95 3.10 3.59 3.38 3.62 2.28 -
P/RPS 4.31 5.16 4.22 5.01 26.22 29.17 18.77 -62.46%
P/EPS 15.87 11.16 12.23 14.11 72.84 78.02 46.98 -51.46%
EY 6.30 8.96 8.18 7.09 1.37 1.28 2.13 105.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.91 0.74 0.99 4.63 5.25 3.86 -59.87%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 27/02/13 27/11/12 16/08/12 18/05/12 23/02/12 25/11/11 -
Price 4.30 3.75 3.37 3.31 2.71 3.40 3.22 -
P/RPS 4.63 4.90 4.58 4.62 21.02 27.40 26.51 -68.72%
P/EPS 17.06 10.60 13.30 13.01 58.41 73.28 66.35 -59.53%
EY 5.86 9.44 7.52 7.69 1.71 1.36 1.51 146.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.87 0.81 0.92 3.71 4.93 5.46 -66.64%

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