[TIMECOM] YoY Quarter 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- 162.82%
YoY- 102.1%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
Revenue 121,831 83,184 85,520 74,977 73,001 70,789 70,789 11.45%
PBT 51,513 25,596 26,207 31,383 -1,492,690 -50,537 -50,537 -
Tax 39,752 -426 18,165 0 627 594 594 131.58%
NP 91,265 25,170 44,372 31,383 -1,492,063 -49,943 -49,943 -
-
NP to SH 91,265 25,170 44,372 31,383 -1,492,063 -49,943 -49,943 -
-
Tax Rate -77.17% 1.66% -69.31% 0.00% - - - -
Total Cost 30,566 58,014 41,148 43,594 1,565,064 120,732 120,732 -23.99%
-
Net Worth 2,479,155 1,754,272 1,242,416 1,062,701 1,037,560 1,977,438 1,977,438 4.62%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
Net Worth 2,479,155 1,754,272 1,242,416 1,062,701 1,037,560 1,977,438 1,977,438 4.62%
NOSH 572,553 2,542,424 2,535,542 2,530,241 2,530,636 2,535,177 2,535,177 -25.71%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
NP Margin 74.91% 30.26% 51.88% 41.86% -2,043.89% -70.55% -70.55% -
ROE 3.68% 1.43% 3.57% 2.95% -143.80% -2.53% -2.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
RPS 21.28 3.27 3.37 2.96 2.88 2.79 2.79 50.06%
EPS 15.94 0.99 1.75 1.24 -58.96 -1.97 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.33 0.69 0.49 0.42 0.41 0.78 0.78 40.83%
Adjusted Per Share Value based on latest NOSH - 2,530,241
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
RPS 6.60 4.51 4.63 4.06 3.95 3.83 3.83 11.48%
EPS 4.94 1.36 2.40 1.70 -80.82 -2.71 -2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3429 0.9503 0.673 0.5757 0.562 1.0712 1.0712 4.61%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 01/10/07 31/12/07 -
Price 3.95 3.62 3.97 1.92 1.23 4.70 3.78 -
P/RPS 18.56 110.64 117.70 64.79 42.64 168.32 135.37 -32.76%
P/EPS 24.78 365.66 226.86 154.80 -2.09 -238.58 -191.88 -
EY 4.04 0.27 0.44 0.65 -47.93 -0.42 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 5.25 8.10 4.57 3.00 6.03 4.85 -28.41%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 01/10/07 31/12/07 CAGR
Date 27/02/13 23/02/12 28/02/11 22/02/10 27/02/09 26/02/08 - -
Price 3.75 3.40 3.78 1.88 1.30 2.85 0.00 -
P/RPS 17.62 103.92 112.07 63.44 45.07 102.07 0.00 -
P/EPS 23.53 343.43 216.00 151.57 -2.20 -144.67 0.00 -
EY 4.25 0.29 0.46 0.66 -45.35 -0.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 4.93 7.71 4.48 3.17 3.65 0.00 -

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