[TIMECOM] YoY TTM 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- 1.02%
YoY- -402.62%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 380,441 316,208 310,540 284,835 284,313 305,793 358,353 1.00%
PBT 131,099 119,631 94,082 -1,490,977 491,682 -162,759 -205,279 -
Tax -3,465 16,925 0 617 808 -556 -1,054 21.91%
NP 127,634 136,556 94,082 -1,490,360 492,490 -163,315 -206,333 -
-
NP to SH 127,634 136,556 94,082 -1,490,360 492,490 -163,315 -206,333 -
-
Tax Rate 2.64% -14.15% 0.00% - -0.16% - - -
Total Cost 252,807 179,652 216,458 1,775,195 -208,177 469,108 564,686 -12.52%
-
Net Worth 2,384,578 0 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 0 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 33.55% 43.19% 30.30% -523.24% 173.22% -53.41% -57.58% -
ROE 5.35% 0.00% 7.93% -143.08% 19.94% -8.05% -9.45% -
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 66.53 12.51 12.30 11.21 11.51 12.06 14.28 29.20%
EPS 22.32 5.40 3.73 -58.66 19.94 -6.44 -8.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 0.00 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 20.61 17.13 16.82 15.43 15.40 16.56 19.41 1.00%
EPS 6.91 7.40 5.10 -80.73 26.68 -8.85 -11.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2917 0.00 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 4.66 18.23 25.03 16.95 13.47 38.98 22.55 -23.09%
P/EPS 13.89 42.21 82.63 -3.24 7.77 -72.98 -39.16 -
EY 7.20 2.37 1.21 -30.87 12.86 -1.37 -2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.00 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 - 23/11/07 13/11/06 -
Price 3.37 3.22 3.38 2.03 0.00 4.10 3.80 -
P/RPS 5.07 25.75 27.47 18.11 0.00 34.00 26.61 -24.12%
P/EPS 15.10 59.62 90.68 -3.46 0.00 -63.67 -46.22 -
EY 6.62 1.68 1.10 -28.90 0.00 -1.57 -2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 7.19 4.95 0.00 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