[TIMECOM] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 41.8%
YoY- 65.08%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 532,028 534,168 532,044 419,088 396,342 374,376 325,040 38.84%
PBT 614,868 860,580 151,544 157,016 140,670 136,574 118,516 199.38%
Tax -8,636 -7,714 -7,208 36,713 -4,052 -3,698 -1,508 219.75%
NP 606,232 852,866 144,336 193,729 136,618 132,876 117,008 199.12%
-
NP to SH 606,232 852,866 144,336 193,729 136,618 132,876 117,008 199.12%
-
Tax Rate 1.40% 0.90% 4.76% -23.38% 2.88% 2.71% 1.27% -
Total Cost -74,204 -318,698 387,708 225,359 259,724 241,500 208,032 -
-
Net Worth 1,799,441 1,759,372 2,336,868 2,370,292 2,247,632 1,885,543 1,840,858 -1.50%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,799,441 1,759,372 2,336,868 2,370,292 2,247,632 1,885,543 1,840,858 -1.50%
NOSH 573,070 573,085 572,761 547,411 539,000 522,311 2,521,724 -62.72%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 113.95% 159.66% 27.13% 46.23% 34.47% 35.49% 36.00% -
ROE 33.69% 48.48% 6.18% 8.17% 6.08% 7.05% 6.36% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 92.84 93.21 92.89 76.56 73.53 71.68 12.89 272.50%
EPS 105.79 148.82 25.20 35.39 25.35 25.44 4.64 702.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 3.07 4.08 4.33 4.17 3.61 0.73 164.25%
Adjusted Per Share Value based on latest NOSH - 572,553
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.78 28.89 28.78 22.67 21.44 20.25 17.58 38.86%
EPS 32.79 46.13 7.81 10.48 7.39 7.19 6.33 199.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9733 0.9516 1.264 1.2821 1.2157 1.0199 0.9957 -1.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.80 3.84 4.00 3.95 3.10 3.59 3.38 -
P/RPS 4.09 4.12 4.31 5.16 4.22 5.01 26.22 -70.98%
P/EPS 3.59 2.58 15.87 11.16 12.23 14.11 72.84 -86.53%
EY 27.84 38.76 6.30 8.96 8.18 7.09 1.37 643.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.25 0.98 0.91 0.74 0.99 4.63 -59.09%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 16/05/13 27/02/13 27/11/12 16/08/12 18/05/12 -
Price 4.04 3.71 4.30 3.75 3.37 3.31 2.71 -
P/RPS 4.35 3.98 4.63 4.90 4.58 4.62 21.02 -64.97%
P/EPS 3.82 2.49 17.06 10.60 13.30 13.01 58.41 -83.74%
EY 26.18 40.11 5.86 9.44 7.52 7.69 1.71 515.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.21 1.05 0.87 0.81 0.92 3.71 -50.52%

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