[TIMECOM] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[TIMECOM] TIME DOTCOM BHD

Announcement Date

30-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 531.43%

YoY- -36.19%

Quarter Report

TIMECOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	218,418	766,940	545,355	350,630	175,197	682,364	508,844	-43.06%
YoY %	-71.52%	40.63%	55.54%	100.13%	-74.32%	34.10%	-	-
Horiz. %	42.92%	150.72%	107.18%	68.91%	34.43%	134.10%	100.00%	-
PBT	55,514	368,417	298,274	240,481	39,308	470,794	434,221	-74.59%
YoY %	-84.93%	23.52%	24.03%	511.79%	-91.65%	8.42%	-	-
Horiz. %	12.78%	84.85%	68.69%	55.38%	9.05%	108.42%	100.00%	-
Tax	-2,466	38,901	-5,500	-3,090	-1,712	-5,419	-5,404	-40.69%
YoY %	-106.34%	807.29%	-77.99%	-80.49%	68.41%	-0.28%	-	-
Horiz. %	45.63%	-719.86%	101.78%	57.18%	31.68%	100.28%	100.00%	-
NP	53,048	407,318	292,774	237,391	37,596	465,375	428,817	-75.14%
YoY %	-86.98%	39.12%	23.33%	531.43%	-91.92%	8.53%	-	-
Horiz. %	12.37%	94.99%	68.27%	55.36%	8.77%	108.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,048	407,318	292,774	237,391	37,596	466,852	431,048	-75.22%
YoY %	-86.98%	39.12%	23.33%	531.43%	-91.95%	8.31%	-	-
Horiz. %	12.31%	94.49%	67.92%	55.07%	8.72%	108.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.44%	-10.56%	1.84%	1.28%	4.36%	1.15%	1.24%	-
YoY %	142.05%	-673.91%	43.75%	-70.64%	279.13%	-7.26%	-	-
Horiz. %	358.06%	-851.61%	148.39%	103.23%	351.61%	92.74%	100.00%	-
Total Cost	165,370	359,622	252,581	113,239	137,601	216,989	80,027	62.16%
YoY %	-54.02%	42.38%	123.05%	-17.70%	-36.59%	171.14%	-	-
Horiz. %	206.64%	449.38%	315.62%	141.50%	171.94%	271.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,140,431	2,174,438	2,034,033	2,060,765	2,043,886	2,080,261	2,038,934	3.28%
YoY %	-1.56%	6.90%	-1.30%	0.83%	-1.75%	2.03%	-	-
Horiz. %	104.98%	106.65%	99.76%	101.07%	100.24%	102.03%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	-	176,492	76,636	76,559	-	460,875	422,145	-
YoY %	-	130.30%	0.10%	0.00%	-	9.17%	-	-
Horiz. %	-	41.81%	18.15%	18.14%	-	109.17%	100.00%	-
Div Payout %	-	43.33%	26.18%	32.25%	-	98.72%	97.93%	-
YoY %	-	65.51%	-18.82%	0.00%	-	0.81%	-	-
Horiz. %	-	44.25%	26.73%	32.93%	-	100.81%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	2,140,431	2,174,438	2,034,033	2,060,765	2,043,886	2,080,261	2,038,934	3.28%
YoY %	-1.56%	6.90%	-1.30%	0.83%	-1.75%	2.03%	-	-
Horiz. %	104.98%	106.65%	99.76%	101.07%	100.24%	102.03%	100.00%	-
NOSH	578,495	576,774	576,213	575,632	575,742	574,657	574,347	0.48%
YoY %	0.30%	0.10%	0.10%	-0.02%	0.19%	0.05%	-	-
Horiz. %	100.72%	100.42%	100.32%	100.22%	100.24%	100.05%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	24.29%	53.11%	53.69%	67.70%	21.46%	68.20%	84.27%	-
YoY %	-54.26%	-1.08%	-20.69%	215.47%	-68.53%	-19.07%	-	-
Horiz. %	28.82%	63.02%	63.71%	80.34%	25.47%	80.93%	100.00%	-
ROE	2.48%	18.73%	14.39%	11.52%	1.84%	22.44%	21.14%	-
YoY %	-86.76%	30.16%	24.91%	526.09%	-91.80%	6.15%	-	-
Horiz. %	11.73%	88.60%	68.07%	54.49%	8.70%	106.15%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	37.76	132.97	94.64	60.91	30.43	118.74	88.60	-43.33%
YoY %	-71.60%	40.50%	55.38%	100.16%	-74.37%	34.02%	-	-
Horiz. %	42.62%	150.08%	106.82%	68.75%	34.35%	134.02%	100.00%	-
EPS	9.17	70.62	50.81	41.24	6.53	81.24	75.05	-75.34%
YoY %	-87.02%	38.99%	23.21%	531.55%	-91.96%	8.25%	-	-
Horiz. %	12.22%	94.10%	67.70%	54.95%	8.70%	108.25%	100.00%	-
DPS	0.00	30.60	13.30	13.30	0.00	80.20	73.50	-
YoY %	0.00%	130.08%	0.00%	0.00%	0.00%	9.12%	-	-
Horiz. %	0.00%	41.63%	18.10%	18.10%	0.00%	109.12%	100.00%	-
NAPS	3.70	3.77	3.53	3.58	3.55	3.62	3.55	2.79%
YoY %	-1.86%	6.80%	-1.40%	0.85%	-1.93%	1.97%	-	-
Horiz. %	104.23%	106.20%	99.44%	100.85%	100.00%	101.97%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 575,612
RPS	11.83	41.54	29.54	18.99	9.49	36.96	27.56	-43.06%
YoY %	-71.52%	40.62%	55.56%	100.11%	-74.32%	34.11%	-	-
Horiz. %	42.92%	150.73%	107.18%	68.90%	34.43%	134.11%	100.00%	-
EPS	2.87	22.06	15.86	12.86	2.04	25.29	23.35	-75.24%
YoY %	-86.99%	39.09%	23.33%	530.39%	-91.93%	8.31%	-	-
Horiz. %	12.29%	94.48%	67.92%	55.07%	8.74%	108.31%	100.00%	-
DPS	0.00	9.56	4.15	4.15	0.00	24.97	22.87	-
YoY %	0.00%	130.36%	0.00%	0.00%	0.00%	9.18%	-	-
Horiz. %	0.00%	41.80%	18.15%	18.15%	0.00%	109.18%	100.00%	-
NAPS	1.1595	1.1779	1.1018	1.1163	1.1072	1.1269	1.1045	3.28%
YoY %	-1.56%	6.91%	-1.30%	0.82%	-1.75%	2.03%	-	-
Horiz. %	104.98%	106.65%	99.76%	101.07%	100.24%	102.03%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	8.70	7.80	8.07	7.60	7.28	7.60	6.60	-
P/RPS	23.04	5.87	8.53	12.48	23.92	6.40	7.45	112.12%
YoY %	292.50%	-31.18%	-31.65%	-47.83%	273.75%	-14.09%	-	-
Horiz. %	309.26%	78.79%	114.50%	167.52%	321.07%	85.91%	100.00%	-
P/EPS	94.87	11.05	15.88	18.43	111.49	9.35	8.79	387.67%
YoY %	758.55%	-30.42%	-13.84%	-83.47%	1,092.41%	6.37%	-	-
Horiz. %	1,079.29%	125.71%	180.66%	209.67%	1,268.37%	106.37%	100.00%	-
EY	1.05	9.05	6.30	5.43	0.90	10.69	11.37	-79.53%
YoY %	-88.40%	43.65%	16.02%	503.33%	-91.58%	-5.98%	-	-
Horiz. %	9.23%	79.60%	55.41%	47.76%	7.92%	94.02%	100.00%	-
DY	0.00	3.92	1.65	1.75	0.00	10.55	11.14	-
YoY %	0.00%	137.58%	-5.71%	0.00%	0.00%	-5.30%	-	-
Horiz. %	0.00%	35.19%	14.81%	15.71%	0.00%	94.70%	100.00%	-
P/NAPS	2.35	2.07	2.29	2.12	2.05	2.10	1.86	16.85%
YoY %	13.53%	-9.61%	8.02%	3.41%	-2.38%	12.90%	-	-
Horiz. %	126.34%	111.29%	123.12%	113.98%	110.22%	112.90%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	31/05/17	28/02/17	25/11/16	30/08/16	31/05/16	24/02/16	26/11/15	-
Price	9.00	8.70	7.70	8.07	7.37	7.48	6.71	-
P/RPS	23.84	6.54	8.14	13.25	24.22	6.30	7.57	114.70%
YoY %	264.53%	-19.66%	-38.57%	-45.29%	284.44%	-16.78%	-	-
Horiz. %	314.93%	86.39%	107.53%	175.03%	319.95%	83.22%	100.00%	-
P/EPS	98.15	12.32	15.15	19.57	112.86	9.21	8.94	393.25%
YoY %	696.67%	-18.68%	-22.59%	-82.66%	1,125.41%	3.02%	-	-
Horiz. %	1,097.87%	137.81%	169.46%	218.90%	1,262.42%	103.02%	100.00%	-
EY	1.02	8.12	6.60	5.11	0.89	10.86	11.18	-79.70%
YoY %	-87.44%	23.03%	29.16%	474.16%	-91.80%	-2.86%	-	-
Horiz. %	9.12%	72.63%	59.03%	45.71%	7.96%	97.14%	100.00%	-
DY	0.00	3.52	1.73	1.65	0.00	10.72	10.95	-
YoY %	0.00%	103.47%	4.85%	0.00%	0.00%	-2.10%	-	-
Horiz. %	0.00%	32.15%	15.80%	15.07%	0.00%	97.90%	100.00%	-
P/NAPS	2.43	2.31	2.18	2.25	2.08	2.07	1.89	18.22%
YoY %	5.19%	5.96%	-3.11%	8.17%	0.48%	9.52%	-	-
Horiz. %	128.57%	122.22%	115.34%	119.05%	110.05%	109.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos