[TIMECOM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 116.63%
YoY- -99.69%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 148,217 65,040 286,811 211,834 141,903 74,005 286,525 -35.63%
PBT 41,750 18,768 33,096 1,713 -10,228 -34,682 -950,471 -
Tax 0 0 -10 -10 -10 -10 841 -
NP 41,750 18,768 33,086 1,703 -10,238 -34,692 -949,630 -
-
NP to SH 41,750 18,768 33,086 1,703 -10,238 -34,692 -949,630 -
-
Tax Rate 0.00% 0.00% 0.03% 0.58% - - - -
Total Cost 106,467 46,272 253,725 210,131 152,141 108,697 1,236,155 -80.58%
-
Net Worth 1,138,636 1,115,935 1,060,772 997,471 1,023,799 987,582 1,037,708 6.40%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,138,636 1,115,935 1,060,772 997,471 1,023,799 987,582 1,037,708 6.40%
NOSH 2,530,303 2,536,216 2,525,648 2,432,857 2,559,499 2,532,262 2,530,996 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 28.17% 28.86% 11.54% 0.80% -7.21% -46.88% -331.43% -
ROE 3.67% 1.68% 3.12% 0.17% -1.00% -3.51% -91.51% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.86 2.56 11.36 8.71 5.54 2.92 11.32 -35.60%
EPS 1.65 0.74 1.31 0.07 -0.40 -1.37 -37.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.42 0.41 0.40 0.39 0.41 6.42%
Adjusted Per Share Value based on latest NOSH - 2,540,638
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.03 3.52 15.54 11.47 7.69 4.01 15.52 -35.62%
EPS 2.26 1.02 1.79 0.09 -0.55 -1.88 -51.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6168 0.6045 0.5746 0.5403 0.5546 0.535 0.5621 6.40%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.33 2.42 1.92 1.90 2.05 1.10 1.23 -
P/RPS 39.78 94.37 16.91 21.82 36.98 37.64 10.87 138.04%
P/EPS 141.21 327.03 146.56 2,714.29 -512.50 -80.29 -3.28 -
EY 0.71 0.31 0.68 0.04 -0.20 -1.25 -30.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.18 5.50 4.57 4.63 5.13 2.82 3.00 44.06%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 27/05/10 22/02/10 12/11/09 27/08/09 28/05/09 27/02/09 -
Price 2.85 2.03 1.88 2.03 2.08 1.90 1.30 -
P/RPS 48.65 79.16 16.56 23.31 37.52 65.01 11.48 162.56%
P/EPS 172.73 274.32 143.51 2,900.00 -520.00 -138.69 -3.46 -
EY 0.58 0.36 0.70 0.03 -0.19 -0.72 -28.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.33 4.61 4.48 4.95 5.20 4.87 3.17 58.77%

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