[TIMECOM] YoY 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- -51.17%
YoY- 445.32%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 110,069 76,979 87,346 69,931 76,235 74,651 83,225 4.76%
PBT 37,216 41,944 20,949 11,941 -3,867 -37,944 -42,476 -
Tax -1,190 -1,240 0 0 409 -97 -187 36.09%
NP 36,026 40,704 20,949 11,941 -3,458 -38,041 -42,663 -
-
NP to SH 36,026 40,704 20,949 11,941 -3,458 -38,041 -42,663 -
-
Tax Rate 3.20% 2.96% 0.00% 0.00% - - - -
Total Cost 74,043 36,275 66,397 57,990 79,693 112,692 125,888 -8.45%
-
Net Worth 2,384,578 1,491,637 1,186,268 1,041,661 2,469,999 2,028,853 2,183,341 1.47%
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 2,384,578 1,491,637 1,186,268 1,041,661 2,469,999 2,028,853 2,183,341 1.47%
NOSH 571,841 2,528,198 2,523,975 2,540,638 2,469,999 2,536,066 2,509,588 -21.82%
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 32.73% 52.88% 23.98% 17.08% -4.54% -50.96% -51.26% -
ROE 1.51% 2.73% 1.77% 1.15% -0.14% -1.88% -1.95% -
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 19.25 3.04 3.46 2.75 3.09 2.94 3.32 33.99%
EPS 6.30 1.61 0.83 0.47 -0.14 -1.50 -1.70 -
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 5.96 4.17 4.73 3.79 4.13 4.04 4.51 4.75%
EPS 1.95 2.20 1.13 0.65 -0.19 -2.06 -2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2917 0.808 0.6426 0.5643 1.338 1.099 1.1827 1.47%
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 16.11 74.88 89.00 69.03 50.22 159.67 97.10 -25.85%
P/EPS 49.21 141.61 371.08 404.26 -1,107.14 -313.33 -189.41 -
EY 2.03 0.71 0.27 0.25 -0.09 -0.32 -0.53 -
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 17.51 105.75 97.67 73.75 40.50 139.29 114.59 -26.86%
P/EPS 53.49 200.00 407.23 431.91 -892.86 -273.33 -223.53 -
EY 1.87 0.50 0.25 0.23 -0.11 -0.37 -0.45 -
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