[TIMECOM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1842.81%
YoY- 103.48%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 235,563 148,217 65,040 286,811 211,834 141,903 74,005 116.23%
PBT 62,699 41,750 18,768 33,096 1,713 -10,228 -34,682 -
Tax 0 0 0 -10 -10 -10 -10 -
NP 62,699 41,750 18,768 33,086 1,703 -10,238 -34,692 -
-
NP to SH 62,699 41,750 18,768 33,086 1,703 -10,238 -34,692 -
-
Tax Rate 0.00% 0.00% 0.00% 0.03% 0.58% - - -
Total Cost 172,864 106,467 46,272 253,725 210,131 152,141 108,697 36.20%
-
Net Worth 1,188,247 1,138,636 1,115,935 1,060,772 997,471 1,023,799 987,582 13.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,188,247 1,138,636 1,115,935 1,060,772 997,471 1,023,799 987,582 13.11%
NOSH 2,528,185 2,530,303 2,536,216 2,525,648 2,432,857 2,559,499 2,532,262 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.62% 28.17% 28.86% 11.54% 0.80% -7.21% -46.88% -
ROE 5.28% 3.67% 1.68% 3.12% 0.17% -1.00% -3.51% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.32 5.86 2.56 11.36 8.71 5.54 2.92 116.62%
EPS 2.48 1.65 0.74 1.31 0.07 -0.40 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.45 0.44 0.42 0.41 0.40 0.39 13.23%
Adjusted Per Share Value based on latest NOSH - 2,530,241
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.74 8.02 3.52 15.51 11.46 7.68 4.00 116.32%
EPS 3.39 2.26 1.02 1.79 0.09 -0.55 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6427 0.6159 0.6036 0.5738 0.5395 0.5538 0.5342 13.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.08 2.33 2.42 1.92 1.90 2.05 1.10 -
P/RPS 33.06 39.78 94.37 16.91 21.82 36.98 37.64 -8.27%
P/EPS 124.19 141.21 327.03 146.56 2,714.29 -512.50 -80.29 -
EY 0.81 0.71 0.31 0.68 0.04 -0.20 -1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.55 5.18 5.50 4.57 4.63 5.13 2.82 75.29%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 27/05/10 22/02/10 12/11/09 27/08/09 28/05/09 -
Price 3.38 2.85 2.03 1.88 2.03 2.08 1.90 -
P/RPS 36.28 48.65 79.16 16.56 23.31 37.52 65.01 -32.19%
P/EPS 136.29 172.73 274.32 143.51 2,900.00 -520.00 -138.69 -
EY 0.73 0.58 0.36 0.70 0.03 -0.19 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.19 6.33 4.61 4.48 4.95 5.20 4.87 29.62%

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