[TIMECOM] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.94%
YoY- 13.28%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 644,135 568,798 498,984 347,351 326,575 293,125 291,139 14.14%
PBT 476,764 144,124 519,019 135,827 98,636 85,074 -1,506,785 -
Tax -6,814 143,763 34,705 -3,515 18,165 0 1,026 -
NP 469,950 287,887 553,724 132,312 116,801 85,074 -1,505,759 -
-
NP to SH 472,522 288,317 553,724 132,312 116,801 85,074 -1,505,759 -
-
Tax Rate 1.43% -99.75% -6.69% 2.59% -18.42% 0.00% - -
Total Cost 174,185 280,911 -54,740 215,039 209,774 208,051 1,796,898 -32.21%
-
Net Worth 2,381,391 2,182,862 1,759,464 1,942,712 0 1,136,472 1,008,412 15.39%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 64,247 - - - - - - -
Div Payout % 13.60% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,381,391 2,182,862 1,759,464 1,942,712 0 1,136,472 1,008,412 15.39%
NOSH 573,829 572,929 573,115 538,147 2,530,707 2,525,494 2,521,030 -21.85%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 72.96% 50.61% 110.97% 38.09% 35.77% 29.02% -517.20% -
ROE 19.84% 13.21% 31.47% 6.81% 0.00% 7.49% -149.32% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 112.25 99.28 87.07 64.55 12.90 11.61 11.55 46.05%
EPS 82.35 50.32 96.62 24.59 4.62 3.37 -59.73 -
DPS 11.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 3.81 3.07 3.61 0.00 0.45 0.40 47.65%
Adjusted Per Share Value based on latest NOSH - 538,147
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 34.89 30.81 27.03 18.82 17.69 15.88 15.77 14.14%
EPS 25.60 15.62 29.99 7.17 6.33 4.61 -81.57 -
DPS 3.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.1824 0.9531 1.0524 0.00 0.6156 0.5462 15.39%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.76 4.62 3.84 3.59 3.70 2.33 2.05 -
P/RPS 6.02 4.65 4.41 5.56 28.67 20.07 17.75 -16.48%
P/EPS 8.21 9.18 3.97 14.60 80.17 69.17 -3.43 -
EY 12.18 10.89 25.16 6.85 1.25 1.45 -29.14 -
DY 1.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.21 1.25 0.99 0.00 5.18 5.13 -17.38%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 22/08/14 22/08/13 16/08/12 24/08/11 24/08/10 27/08/09 -
Price 5.66 4.84 3.71 3.31 2.67 2.85 2.08 -
P/RPS 5.04 4.88 4.26 5.13 20.69 24.55 18.01 -19.11%
P/EPS 6.87 9.62 3.84 13.46 57.85 84.60 -3.48 -
EY 14.55 10.40 26.04 7.43 1.73 1.18 -28.72 -
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.27 1.21 0.92 0.00 6.33 5.20 -20.02%

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