[TIMECOM] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 111.81%
YoY- 41.39%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 76,979 83,649 70,060 85,520 87,346 83,177 65,040 11.87%
PBT 41,944 28,597 22,883 26,207 20,949 22,982 18,768 70.85%
Tax -1,240 0 0 18,165 0 0 0 -
NP 40,704 28,597 22,883 44,372 20,949 22,982 18,768 67.47%
-
NP to SH 40,704 28,597 22,883 44,372 20,949 22,982 18,768 67.47%
-
Tax Rate 2.96% 0.00% 0.00% -69.31% 0.00% 0.00% 0.00% -
Total Cost 36,275 55,052 47,177 41,148 66,397 60,195 46,272 -14.96%
-
Net Worth 1,491,637 1,417,196 1,398,405 1,242,416 1,186,268 1,136,472 1,115,935 21.32%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,491,637 1,417,196 1,398,405 1,242,416 1,186,268 1,136,472 1,115,935 21.32%
NOSH 2,528,198 2,530,707 2,542,555 2,535,542 2,523,975 2,525,494 2,536,216 -0.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 52.88% 34.19% 32.66% 51.88% 23.98% 27.63% 28.86% -
ROE 2.73% 2.02% 1.64% 3.57% 1.77% 2.02% 1.68% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.04 3.31 2.76 3.37 3.46 3.29 2.56 12.12%
EPS 1.61 1.13 0.90 1.75 0.83 0.91 0.74 67.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.56 0.55 0.49 0.47 0.45 0.44 21.57%
Adjusted Per Share Value based on latest NOSH - 2,535,542
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.17 4.53 3.80 4.63 4.73 4.51 3.52 11.94%
EPS 2.20 1.55 1.24 2.40 1.13 1.24 1.02 66.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.808 0.7677 0.7575 0.673 0.6426 0.6156 0.6045 21.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.28 3.70 4.28 3.97 3.08 2.33 2.42 -
P/RPS 74.88 111.94 155.33 117.70 89.00 70.75 94.37 -14.27%
P/EPS 141.61 327.43 475.56 226.86 371.08 256.04 327.03 -42.73%
EY 0.71 0.31 0.21 0.44 0.27 0.39 0.31 73.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 6.61 7.78 8.10 6.55 5.18 5.50 -21.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 30/05/11 28/02/11 25/11/10 24/08/10 27/05/10 -
Price 3.22 2.67 3.97 3.78 3.38 2.85 2.03 -
P/RPS 105.75 80.78 144.08 112.07 97.67 86.53 79.16 21.27%
P/EPS 200.00 236.28 441.11 216.00 407.23 313.19 274.32 -18.97%
EY 0.50 0.42 0.23 0.46 0.25 0.32 0.36 24.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.46 4.77 7.22 7.71 7.19 6.33 4.61 11.93%

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