[TIMECOM] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 16.91%
YoY- 45.15%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 587,468 520,852 380,441 316,208 310,540 284,835 284,313 12.85%
PBT 164,538 512,664 131,099 119,631 94,082 -1,490,977 491,682 -16.67%
Tax 144,662 33,275 -3,465 16,925 0 617 808 137.31%
NP 309,200 545,939 127,634 136,556 94,082 -1,490,360 492,490 -7.46%
-
NP to SH 310,064 545,939 127,634 136,556 94,082 -1,490,360 492,490 -7.41%
-
Tax Rate -87.92% -6.49% 2.64% -14.15% 0.00% - -0.16% -
Total Cost 278,268 -25,087 252,807 179,652 216,458 1,775,195 -208,177 -
-
Net Worth 2,252,899 1,798,716 2,384,578 0 1,186,268 1,041,661 2,469,999 -1.52%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 2,252,899 1,798,716 2,384,578 0 1,186,268 1,041,661 2,469,999 -1.52%
NOSH 573,256 572,839 571,841 2,528,198 2,523,975 2,540,638 2,469,999 -21.59%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 52.63% 104.82% 33.55% 43.19% 30.30% -523.24% 173.22% -
ROE 13.76% 30.35% 5.35% 0.00% 7.93% -143.08% 19.94% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 102.48 90.92 66.53 12.51 12.30 11.21 11.51 43.94%
EPS 54.09 95.30 22.32 5.40 3.73 -58.66 19.94 18.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.14 4.17 0.00 0.47 0.41 1.00 25.60%
Adjusted Per Share Value based on latest NOSH - 2,528,198
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 31.82 28.21 20.61 17.13 16.82 15.43 15.40 12.85%
EPS 16.80 29.57 6.91 7.40 5.10 -80.73 26.68 -7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2204 0.9743 1.2917 0.00 0.6426 0.5643 1.338 -1.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 5.11 3.80 3.10 2.28 3.08 1.90 1.55 -
P/RPS 4.99 4.18 4.66 18.23 25.03 16.95 13.47 -15.24%
P/EPS 9.45 3.99 13.89 42.21 82.63 -3.24 7.77 3.31%
EY 10.58 25.08 7.20 2.37 1.21 -30.87 12.86 -3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.21 0.74 0.00 6.55 4.63 1.55 -2.88%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 21/11/13 27/11/12 25/11/11 25/11/10 12/11/09 - -
Price 5.25 4.04 3.37 3.22 3.38 2.03 0.00 -
P/RPS 5.12 4.44 5.07 25.75 27.47 18.11 0.00 -
P/EPS 9.71 4.24 15.10 59.62 90.68 -3.46 0.00 -
EY 10.30 23.59 6.62 1.68 1.10 -28.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.29 0.81 0.00 7.19 4.95 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