[TIMECOM] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 116.63%
YoY- -99.69%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 297,257 230,688 235,563 211,834 213,524 230,272 259,874 2.26%
PBT 105,503 93,424 62,699 1,713 542,219 -110,366 -124,683 -
Tax -3,039 -1,240 0 -10 214 -364 -514 34.43%
NP 102,464 92,184 62,699 1,703 542,433 -110,730 -125,197 -
-
NP to SH 102,464 92,184 62,699 1,703 542,433 -110,730 -125,197 -
-
Tax Rate 2.88% 1.33% 0.00% 0.58% -0.04% - - -
Total Cost 194,793 138,504 172,864 210,131 -328,909 341,002 385,071 -10.72%
-
Net Worth 2,247,632 1,494,191 1,188,247 997,471 2,531,185 2,022,465 2,222,885 0.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,247,632 1,494,191 1,188,247 997,471 2,531,185 2,022,465 2,222,885 0.18%
NOSH 539,000 2,532,527 2,528,185 2,432,857 2,531,185 2,528,082 2,555,040 -22.82%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 34.47% 39.96% 26.62% 0.80% 254.04% -48.09% -48.18% -
ROE 4.56% 6.17% 5.28% 0.17% 21.43% -5.48% -5.63% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 55.15 9.11 9.32 8.71 8.44 9.11 10.17 32.51%
EPS 19.01 3.64 2.48 0.07 21.43 -4.38 -4.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 0.59 0.47 0.41 1.00 0.80 0.87 29.81%
Adjusted Per Share Value based on latest NOSH - 2,540,638
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.10 12.50 12.76 11.47 11.57 12.47 14.08 2.25%
EPS 5.55 4.99 3.40 0.09 29.38 -6.00 -6.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2175 0.8094 0.6437 0.5403 1.3711 1.0956 1.2041 0.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.10 2.28 3.08 1.90 1.55 4.70 3.22 -
P/RPS 5.62 25.03 33.06 21.82 18.37 51.60 31.66 -25.01%
P/EPS 16.31 62.64 124.19 2,714.29 7.23 -107.31 -65.71 -
EY 6.13 1.60 0.81 0.04 13.83 -0.93 -1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 3.86 6.55 4.63 1.55 5.87 3.70 -23.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 25/11/11 25/11/10 12/11/09 28/11/08 23/11/07 13/11/06 -
Price 3.37 3.22 3.38 2.03 1.25 4.10 3.80 -
P/RPS 6.11 35.35 36.28 23.31 14.82 45.01 37.36 -26.02%
P/EPS 17.73 88.46 136.29 2,900.00 5.83 -93.61 -77.55 -
EY 5.64 1.13 0.73 0.03 17.14 -1.07 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 5.46 7.19 4.95 1.25 5.13 4.37 -24.47%

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