[TIMECOM] QoQ TTM 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- 102.22%
YoY- 103.48%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 310,540 293,125 277,846 286,811 284,835 291,139 294,489 3.59%
PBT 94,082 85,074 86,546 33,096 -1,490,977 -1,506,785 -929,176 -
Tax 0 0 0 -10 617 1,026 936 -
NP 94,082 85,074 86,546 33,086 -1,490,360 -1,505,759 -928,240 -
-
NP to SH 94,082 85,074 86,546 33,086 -1,490,360 -1,505,759 -928,240 -
-
Tax Rate 0.00% 0.00% 0.00% 0.03% - - - -
Total Cost 216,458 208,051 191,300 253,725 1,775,195 1,796,898 1,222,729 -68.43%
-
Net Worth 1,186,268 1,136,472 1,115,935 1,062,701 1,041,661 1,008,412 987,582 12.98%
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 1,186,268 1,136,472 1,115,935 1,062,701 1,041,661 1,008,412 987,582 12.98%
NOSH 2,523,975 2,525,494 2,536,216 2,530,241 2,540,638 2,521,030 2,532,262 -0.21%
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 30.30% 29.02% 31.15% 11.54% -523.24% -517.20% -315.20% -
ROE 7.93% 7.49% 7.76% 3.11% -143.08% -149.32% -93.99% -
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 12.30 11.61 10.96 11.34 11.21 11.55 11.63 3.80%
EPS 3.73 3.37 3.41 1.31 -58.66 -59.73 -36.66 -
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 16.82 15.88 15.05 15.54 15.43 15.77 15.95 3.60%
EPS 5.10 4.61 4.69 1.79 -80.73 -81.57 -50.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6426 0.6156 0.6045 0.5757 0.5643 0.5462 0.535 12.98%
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 25.03 20.07 22.09 16.94 16.95 17.75 9.46 91.18%
P/EPS 82.63 69.17 70.92 146.83 -3.24 -3.43 -3.00 -
EY 1.21 1.45 1.41 0.68 -30.87 -29.14 -33.32 -
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 27.47 24.55 18.53 16.59 18.11 18.01 16.34 41.34%
P/EPS 90.68 84.60 59.49 143.77 -3.46 -3.48 -5.18 -
EY 1.10 1.18 1.68 0.70 -28.90 -28.72 -19.29 -
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