[TIMECOM] YoY Cumulative 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- -43.28%
YoY- 154.1%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 133,011 81,260 70,060 65,040 74,005 66,041 79,646 8.91%
PBT 37,886 29,629 22,883 18,768 -34,682 -55,977 -39,627 -
Tax -1,802 -377 0 0 -10 -105 -115 58.12%
NP 36,084 29,252 22,883 18,768 -34,692 -56,082 -39,742 -
-
NP to SH 36,084 29,252 22,883 18,768 -34,692 -56,082 -39,742 -
-
Tax Rate 4.76% 1.27% 0.00% 0.00% - - - -
Total Cost 96,927 52,008 47,177 46,272 108,697 122,123 119,388 -3.41%
-
Net Worth 2,336,868 1,840,858 1,398,405 1,115,935 987,582 1,919,924 2,061,616 2.10%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 2,336,868 1,840,858 1,398,405 1,115,935 987,582 1,919,924 2,061,616 2.10%
NOSH 572,761 2,521,724 2,542,555 2,536,216 2,532,262 2,526,216 2,483,874 -21.67%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 27.13% 36.00% 32.66% 28.86% -46.88% -84.92% -49.90% -
ROE 1.54% 1.59% 1.64% 1.68% -3.51% -2.92% -1.93% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 23.22 3.22 2.76 2.56 2.92 2.61 3.21 39.02%
EPS 6.30 1.16 0.90 0.74 -1.37 -2.22 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.08 0.73 0.55 0.44 0.39 0.76 0.83 30.36%
Adjusted Per Share Value based on latest NOSH - 2,536,216
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.21 4.40 3.80 3.52 4.01 3.58 4.31 8.94%
EPS 1.95 1.58 1.24 1.02 -1.88 -3.04 -2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2659 0.9972 0.7575 0.6045 0.535 1.04 1.1168 2.10%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.00 3.38 4.28 2.42 1.10 2.60 4.07 -
P/RPS 17.22 104.89 155.33 94.37 37.64 99.46 126.93 -28.29%
P/EPS 63.49 291.38 475.56 327.03 -80.29 -117.12 -254.38 -
EY 1.58 0.34 0.21 0.31 -1.25 -0.85 -0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 4.63 7.78 5.50 2.82 3.42 4.90 -23.50%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 18/05/12 30/05/11 27/05/10 28/05/09 22/05/08 29/05/07 -
Price 4.30 2.71 3.97 2.03 1.90 2.12 3.72 -
P/RPS 18.52 84.10 144.08 79.16 65.01 81.09 116.01 -26.32%
P/EPS 68.25 233.62 441.11 274.32 -138.69 -95.50 -232.50 -
EY 1.47 0.43 0.23 0.36 -0.72 -1.05 -0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 3.71 7.22 4.61 4.87 2.79 4.48 -21.46%

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