[TIMECOM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -75.07%
YoY- 27.83%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 419,088 297,257 187,188 81,260 313,872 230,688 153,709 94.57%
PBT 157,016 105,503 68,287 29,629 119,020 93,424 51,480 109.60%
Tax 36,713 -3,039 -1,849 -377 -1,666 -1,240 0 -
NP 193,729 102,464 66,438 29,252 117,354 92,184 51,480 140.96%
-
NP to SH 193,729 102,464 66,438 29,252 117,354 92,184 51,480 140.96%
-
Tax Rate -23.38% 2.88% 2.71% 1.27% 1.40% 1.33% 0.00% -
Total Cost 225,359 194,793 120,750 52,008 196,518 138,504 102,229 68.97%
-
Net Worth 2,370,292 2,247,632 1,885,543 1,840,858 1,745,134 1,494,191 1,420,137 40.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,370,292 2,247,632 1,885,543 1,840,858 1,745,134 1,494,191 1,420,137 40.48%
NOSH 547,411 539,000 522,311 2,521,724 2,529,181 2,532,527 2,535,960 -63.84%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 46.23% 34.47% 35.49% 36.00% 37.39% 39.96% 33.49% -
ROE 8.17% 4.56% 3.52% 1.59% 6.72% 6.17% 3.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 76.56 55.15 35.84 3.22 12.41 9.11 6.06 438.28%
EPS 35.39 19.01 12.72 1.16 4.64 3.64 2.03 566.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.33 4.17 3.61 0.73 0.69 0.59 0.56 288.60%
Adjusted Per Share Value based on latest NOSH - 2,521,724
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.70 16.10 10.14 4.40 17.00 12.50 8.33 94.50%
EPS 10.49 5.55 3.60 1.58 6.36 4.99 2.79 140.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.284 1.2175 1.0214 0.9972 0.9453 0.8094 0.7693 40.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.95 3.10 3.59 3.38 3.62 2.28 3.70 -
P/RPS 5.16 5.62 10.02 104.89 29.17 25.03 61.04 -80.59%
P/EPS 11.16 16.31 28.22 291.38 78.02 62.64 182.27 -84.33%
EY 8.96 6.13 3.54 0.34 1.28 1.60 0.55 537.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.74 0.99 4.63 5.25 3.86 6.61 -73.17%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 16/08/12 18/05/12 23/02/12 25/11/11 24/08/11 -
Price 3.75 3.37 3.31 2.71 3.40 3.22 2.67 -
P/RPS 4.90 6.11 9.24 84.10 27.40 35.35 44.05 -76.71%
P/EPS 10.60 17.73 26.02 233.62 73.28 88.46 131.53 -81.19%
EY 9.44 5.64 3.84 0.43 1.36 1.13 0.76 432.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.92 3.71 4.93 5.46 4.77 -67.67%

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