[TIMECOM] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 124.97%
YoY- 23.31%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 81,260 313,872 230,688 153,709 70,060 321,083 235,563 -50.78%
PBT 29,629 119,020 93,424 51,480 22,883 88,906 62,699 -39.30%
Tax -377 -1,666 -1,240 0 0 18,165 0 -
NP 29,252 117,354 92,184 51,480 22,883 107,071 62,699 -39.81%
-
NP to SH 29,252 117,354 92,184 51,480 22,883 107,071 62,699 -39.81%
-
Tax Rate 1.27% 1.40% 1.33% 0.00% 0.00% -20.43% 0.00% -
Total Cost 52,008 196,518 138,504 102,229 47,177 214,012 172,864 -55.06%
-
Net Worth 1,840,858 1,745,134 1,494,191 1,420,137 1,398,405 1,240,302 1,188,247 33.85%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,840,858 1,745,134 1,494,191 1,420,137 1,398,405 1,240,302 1,188,247 33.85%
NOSH 2,521,724 2,529,181 2,532,527 2,535,960 2,542,555 2,531,229 2,528,185 -0.17%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 36.00% 37.39% 39.96% 33.49% 32.66% 33.35% 26.62% -
ROE 1.59% 6.72% 6.17% 3.63% 1.64% 8.63% 5.28% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.22 12.41 9.11 6.06 2.76 12.68 9.32 -50.73%
EPS 1.16 4.64 3.64 2.03 0.90 4.23 2.48 -39.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.69 0.59 0.56 0.55 0.49 0.47 34.08%
Adjusted Per Share Value based on latest NOSH - 2,530,707
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.40 17.00 12.50 8.33 3.80 17.39 12.76 -50.79%
EPS 1.58 6.36 4.99 2.79 1.24 5.80 3.40 -39.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9972 0.9453 0.8094 0.7693 0.7575 0.6719 0.6437 33.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.38 3.62 2.28 3.70 4.28 3.97 3.08 -
P/RPS 104.89 29.17 25.03 61.04 155.33 31.30 33.06 115.76%
P/EPS 291.38 78.02 62.64 182.27 475.56 93.85 124.19 76.47%
EY 0.34 1.28 1.60 0.55 0.21 1.07 0.81 -43.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 5.25 3.86 6.61 7.78 8.10 6.55 -20.63%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 23/02/12 25/11/11 24/08/11 30/05/11 28/02/11 25/11/10 -
Price 2.71 3.40 3.22 2.67 3.97 3.78 3.38 -
P/RPS 84.10 27.40 35.35 44.05 144.08 29.80 36.28 75.06%
P/EPS 233.62 73.28 88.46 131.53 441.11 89.36 136.29 43.18%
EY 0.43 1.36 1.13 0.76 0.23 1.12 0.73 -29.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 4.93 5.46 4.77 7.22 7.71 7.19 -35.64%

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