[TIMECOM] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 22.45%
YoY- -6.02%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 134,073 105,928 83,649 83,177 67,898 71,248 75,975 9.91%
PBT 392,404 38,658 28,597 22,982 24,454 602,063 -32,795 -
Tax -2,055 -1,472 0 0 0 -90 -152 54.28%
NP 390,349 37,186 28,597 22,982 24,454 601,973 -32,947 -
-
NP to SH 390,349 37,186 28,597 22,982 24,454 601,973 -32,947 -
-
Tax Rate 0.52% 3.81% 0.00% 0.00% 0.00% 0.01% - -
Total Cost -256,276 68,742 55,052 60,195 43,444 -530,725 108,922 -
-
Net Worth 1,759,464 1,942,712 1,417,196 1,136,472 1,008,412 2,530,361 2,078,195 -2.73%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,759,464 1,942,712 1,417,196 1,136,472 1,008,412 2,530,361 2,078,195 -2.73%
NOSH 573,115 538,147 2,530,707 2,525,494 2,521,030 2,530,361 2,534,384 -21.92%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 291.15% 35.10% 34.19% 27.63% 36.02% 844.90% -43.37% -
ROE 22.19% 1.91% 2.02% 2.02% 2.43% 23.79% -1.59% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 23.39 19.68 3.31 3.29 2.69 2.82 3.00 40.77%
EPS 68.11 6.91 1.13 0.91 0.97 23.79 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.61 0.56 0.45 0.40 1.00 0.82 24.58%
Adjusted Per Share Value based on latest NOSH - 2,525,494
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 7.25 5.73 4.52 4.50 3.67 3.85 4.11 9.91%
EPS 21.11 2.01 1.55 1.24 1.32 32.56 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9517 1.0508 0.7665 0.6147 0.5454 1.3686 1.1241 -2.73%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.84 3.59 3.70 2.33 2.05 1.50 4.15 -
P/RPS 16.41 18.24 111.94 70.75 76.12 53.27 138.44 -29.88%
P/EPS 5.64 51.95 327.43 256.04 211.34 6.31 -319.23 -
EY 17.74 1.92 0.31 0.39 0.47 15.86 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.99 6.61 5.18 5.13 1.50 5.06 -20.77%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 16/08/12 24/08/11 24/08/10 27/08/09 28/08/08 20/08/07 -
Price 3.71 3.31 2.67 2.85 2.08 1.60 5.25 -
P/RPS 15.86 16.82 80.78 86.53 77.23 56.82 175.13 -32.96%
P/EPS 5.45 47.90 236.28 313.19 214.43 6.73 -403.85 -
EY 18.36 2.09 0.42 0.32 0.47 14.87 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.92 4.77 6.33 5.20 1.60 6.40 -24.22%

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