[TIMECOM] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -14.51%
YoY- 21.93%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 313,872 307,584 307,418 280,240 321,083 314,084 296,434 3.87%
PBT 119,020 124,565 102,960 91,532 88,906 83,598 83,500 26.57%
Tax -1,666 -1,653 0 0 18,165 0 0 -
NP 117,354 122,912 102,960 91,532 107,071 83,598 83,500 25.39%
-
NP to SH 117,354 122,912 102,960 91,532 107,071 83,598 83,500 25.39%
-
Tax Rate 1.40% 1.33% 0.00% 0.00% -20.43% 0.00% 0.00% -
Total Cost 196,518 184,672 204,458 188,708 214,012 230,485 212,934 -5.19%
-
Net Worth 1,745,134 1,494,191 1,420,137 1,398,405 1,240,302 1,188,247 1,138,636 32.82%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,745,134 1,494,191 1,420,137 1,398,405 1,240,302 1,188,247 1,138,636 32.82%
NOSH 2,529,181 2,532,527 2,535,960 2,542,555 2,531,229 2,528,185 2,530,303 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 37.39% 39.96% 33.49% 32.66% 33.35% 26.62% 28.17% -
ROE 6.72% 8.23% 7.25% 6.55% 8.63% 7.04% 7.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.41 12.15 12.12 11.02 12.68 12.42 11.72 3.87%
EPS 4.64 4.85 4.06 3.60 4.23 3.31 3.30 25.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.59 0.56 0.55 0.49 0.47 0.45 32.86%
Adjusted Per Share Value based on latest NOSH - 2,542,555
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.00 16.66 16.65 15.18 17.39 17.01 16.06 3.85%
EPS 6.36 6.66 5.58 4.96 5.80 4.53 4.52 25.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9453 0.8094 0.7693 0.7575 0.6719 0.6437 0.6168 32.82%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.62 2.28 3.70 4.28 3.97 3.08 2.33 -
P/RPS 29.17 18.77 30.52 38.83 31.30 24.79 19.89 28.99%
P/EPS 78.02 46.98 91.13 118.89 93.85 93.15 70.61 6.85%
EY 1.28 2.13 1.10 0.84 1.07 1.07 1.42 -6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 3.86 6.61 7.78 8.10 6.55 5.18 0.89%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 25/11/11 24/08/11 30/05/11 28/02/11 25/11/10 24/08/10 -
Price 3.40 3.22 2.67 3.97 3.78 3.38 2.85 -
P/RPS 27.40 26.51 22.03 36.02 29.80 27.21 24.33 8.22%
P/EPS 73.28 66.35 65.76 110.28 89.36 102.22 86.36 -10.34%
EY 1.36 1.51 1.52 0.91 1.12 0.98 1.16 11.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.93 5.46 4.77 7.22 7.71 7.19 6.33 -15.31%

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