[TIMECOM] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.54%
YoY- -6.53%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 666,896 587,468 520,852 380,441 316,208 310,540 284,835 15.22%
PBT 485,170 164,538 512,664 131,099 119,631 94,082 -1,490,977 -
Tax -6,491 144,662 33,275 -3,465 16,925 0 617 -
NP 478,679 309,200 545,939 127,634 136,556 94,082 -1,490,360 -
-
NP to SH 481,569 310,064 545,939 127,634 136,556 94,082 -1,490,360 -
-
Tax Rate 1.34% -87.92% -6.49% 2.64% -14.15% 0.00% - -
Total Cost 188,217 278,268 -25,087 252,807 179,652 216,458 1,775,195 -31.19%
-
Net Worth 2,042,633 2,252,899 1,798,716 2,384,578 0 1,186,268 1,041,661 11.87%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 487,158 - - - - - - -
Div Payout % 101.16% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,042,633 2,252,899 1,798,716 2,384,578 0 1,186,268 1,041,661 11.87%
NOSH 575,389 573,256 572,839 571,841 2,528,198 2,523,975 2,540,638 -21.91%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 71.78% 52.63% 104.82% 33.55% 43.19% 30.30% -523.24% -
ROE 23.58% 13.76% 30.35% 5.35% 0.00% 7.93% -143.08% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 115.90 102.48 90.92 66.53 12.51 12.30 11.21 47.57%
EPS 83.69 54.09 95.30 22.32 5.40 3.73 -58.66 -
DPS 84.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 3.93 3.14 4.17 0.00 0.47 0.41 43.27%
Adjusted Per Share Value based on latest NOSH - 571,841
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 36.13 31.82 28.21 20.61 17.13 16.82 15.43 15.22%
EPS 26.09 16.80 29.57 6.91 7.40 5.10 -80.73 -
DPS 26.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1065 1.2204 0.9743 1.2917 0.00 0.6426 0.5643 11.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.60 5.11 3.80 3.10 2.28 3.08 1.90 -
P/RPS 5.69 4.99 4.18 4.66 18.23 25.03 16.95 -16.62%
P/EPS 7.89 9.45 3.99 13.89 42.21 82.63 -3.24 -
EY 12.68 10.58 25.08 7.20 2.37 1.21 -30.87 -
DY 12.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.30 1.21 0.74 0.00 6.55 4.63 -14.09%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 21/11/13 27/11/12 25/11/11 25/11/10 12/11/09 -
Price 6.71 5.25 4.04 3.37 3.22 3.38 2.03 -
P/RPS 5.79 5.12 4.44 5.07 25.75 27.47 18.11 -17.30%
P/EPS 8.02 9.71 4.24 15.10 59.62 90.68 -3.46 -
EY 12.47 10.30 23.59 6.62 1.68 1.10 -28.90 -
DY 12.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.34 1.29 0.81 0.00 7.19 4.95 -14.81%

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