[TIMECOM] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Announcement Date
18-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 1976.13%
YoY- 1037.92%
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 417,765 1,590,950 1,168,694 757,623 368,423 1,454,834 1,150,513 -49.07%
PBT 150,837 435,411 317,252 167,413 132,178 517,284 440,502 -51.02%
Tax -38,560 2,139,494 2,170,274 2,211,660 -17,757 -63,674 -111,195 -50.60%
NP 112,277 2,574,905 2,487,526 2,379,073 114,421 453,610 329,307 -51.16%
-
NP to SH 110,672 2,568,880 2,483,971 2,377,374 114,510 449,910 327,666 -51.46%
-
Tax Rate 25.56% -491.37% -684.09% -1,321.08% 13.43% 12.31% 25.24% -
Total Cost 305,488 -983,955 -1,318,832 -1,621,450 254,002 1,001,224 821,206 -48.24%
-
Net Worth 3,993,306 4,136,918 4,093,926 4,283,858 2,959,518 3,122,196 2,964,919 21.93%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 1,584,587 1,302,864 1,298,946 999,986 569,892 299,054 -
Div Payout % - 61.68% 52.45% 54.64% 873.27% 126.67% 91.27% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 3,993,306 4,136,918 4,093,926 4,283,858 2,959,518 3,122,196 2,964,919 21.93%
NOSH 1,848,818 1,846,838 1,846,838 1,838,566 1,838,566 1,836,586 1,836,586 0.44%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 26.88% 161.85% 212.85% 314.02% 31.06% 31.18% 28.62% -
ROE 2.77% 62.10% 60.67% 55.50% 3.87% 14.41% 11.05% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 22.60 86.14 63.37 41.21 20.04 79.21 62.86 -49.40%
EPS 5.99 139.47 134.98 129.32 6.23 24.58 17.92 -51.80%
DPS 0.00 85.80 70.65 70.65 54.40 31.03 16.34 -
NAPS 2.16 2.24 2.22 2.33 1.61 1.70 1.62 21.12%
Adjusted Per Share Value based on latest NOSH - 1,838,566
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 22.60 86.05 63.21 40.98 19.93 78.69 62.23 -49.06%
EPS 5.99 138.95 134.35 128.59 6.19 24.34 17.72 -51.44%
DPS 0.00 85.71 70.47 70.26 54.09 30.82 16.18 -
NAPS 2.1599 2.2376 2.2143 2.3171 1.6008 1.6888 1.6037 21.93%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 5.18 5.40 5.42 5.20 5.55 4.90 4.62 -
P/RPS 22.92 6.27 8.55 12.62 27.69 6.19 7.35 113.29%
P/EPS 86.53 3.88 4.02 4.02 89.09 20.00 25.81 123.83%
EY 1.16 25.76 24.85 24.87 1.12 5.00 3.88 -55.25%
DY 0.00 15.89 13.04 13.59 9.80 6.33 3.54 -
P/NAPS 2.40 2.41 2.44 2.23 3.45 2.88 2.85 -10.81%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 29/02/24 22/11/23 18/08/23 18/05/23 28/02/23 25/11/22 -
Price 5.15 5.50 5.16 5.43 5.30 5.35 4.82 -
P/RPS 22.79 6.38 8.14 13.18 26.44 6.75 7.67 106.54%
P/EPS 86.03 3.95 3.83 4.20 85.08 21.84 26.92 116.80%
EY 1.16 25.29 26.10 23.81 1.18 4.58 3.71 -53.90%
DY 0.00 15.60 13.69 13.01 10.26 5.80 3.39 -
P/NAPS 2.38 2.46 2.32 2.33 3.29 3.15 2.98 -13.90%

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