[TIMECOM] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -40.2%
YoY- 154.1%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 85,520 87,346 83,177 65,040 74,977 69,931 67,898 16.58%
PBT 26,207 20,949 22,982 18,768 31,383 11,941 24,454 4.71%
Tax 18,165 0 0 0 0 0 0 -
NP 44,372 20,949 22,982 18,768 31,383 11,941 24,454 48.60%
-
NP to SH 44,372 20,949 22,982 18,768 31,383 11,941 24,454 48.60%
-
Tax Rate -69.31% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 41,148 66,397 60,195 46,272 43,594 57,990 43,444 -3.54%
-
Net Worth 1,242,416 1,186,268 1,136,472 1,115,935 1,062,701 1,041,661 1,008,412 14.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,242,416 1,186,268 1,136,472 1,115,935 1,062,701 1,041,661 1,008,412 14.88%
NOSH 2,535,542 2,523,975 2,525,494 2,536,216 2,530,241 2,540,638 2,521,030 0.38%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 51.88% 23.98% 27.63% 28.86% 41.86% 17.08% 36.02% -
ROE 3.57% 1.77% 2.02% 1.68% 2.95% 1.15% 2.43% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.37 3.46 3.29 2.56 2.96 2.75 2.69 16.16%
EPS 1.75 0.83 0.91 0.74 1.24 0.47 0.97 48.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.45 0.44 0.42 0.41 0.40 14.44%
Adjusted Per Share Value based on latest NOSH - 2,536,216
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.63 4.73 4.51 3.52 4.06 3.79 3.68 16.49%
EPS 2.40 1.13 1.24 1.02 1.70 0.65 1.32 48.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.673 0.6426 0.6156 0.6045 0.5757 0.5643 0.5462 14.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.97 3.08 2.33 2.42 1.92 1.90 2.05 -
P/RPS 117.70 89.00 70.75 94.37 64.79 69.03 76.12 33.61%
P/EPS 226.86 371.08 256.04 327.03 154.80 404.26 211.34 4.82%
EY 0.44 0.27 0.39 0.31 0.65 0.25 0.47 -4.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.10 6.55 5.18 5.50 4.57 4.63 5.13 35.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 24/08/10 27/05/10 22/02/10 12/11/09 27/08/09 -
Price 3.78 3.38 2.85 2.03 1.88 2.03 2.08 -
P/RPS 112.07 97.67 86.53 79.16 63.44 73.75 77.23 28.08%
P/EPS 216.00 407.23 313.19 274.32 151.57 431.91 214.43 0.48%
EY 0.46 0.25 0.32 0.36 0.66 0.23 0.47 -1.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.71 7.19 6.33 4.61 4.48 4.95 5.20 29.93%

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