[TIMECOM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.62%
YoY- 343.74%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 287,624 131,881 548,258 399,021 267,084 133,011 419,088 -22.24%
PBT 77,108 31,818 497,306 461,151 430,290 37,886 157,016 -37.83%
Tax -4,122 -2,492 144,028 -6,477 -3,857 -1,802 36,713 -
NP 72,986 29,326 641,334 454,674 426,433 36,084 193,729 -47.93%
-
NP to SH 73,416 29,415 641,334 454,674 426,433 36,084 193,729 -47.72%
-
Tax Rate 5.35% 7.83% -28.96% 1.40% 0.90% 4.76% -23.38% -
Total Cost 214,638 102,555 -93,076 -55,653 -159,349 96,927 225,359 -3.20%
-
Net Worth 2,183,567 2,092,880 2,005,780 1,799,440 1,759,372 2,336,868 2,370,292 -5.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,183,567 2,092,880 2,005,780 1,799,440 1,759,372 2,336,868 2,370,292 -5.33%
NOSH 573,114 573,391 573,080 573,070 573,085 572,761 547,411 3.11%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 25.38% 22.24% 116.98% 113.95% 159.66% 27.13% 46.23% -
ROE 3.36% 1.41% 31.97% 25.27% 24.24% 1.54% 8.17% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 50.19 23.00 95.67 69.63 46.60 23.22 76.56 -24.59%
EPS 12.81 5.13 111.91 79.34 74.41 6.30 35.39 -49.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.81 3.65 3.50 3.14 3.07 4.08 4.33 -8.19%
Adjusted Per Share Value based on latest NOSH - 572,839
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.56 7.13 29.65 21.58 14.45 7.19 22.67 -22.24%
EPS 3.97 1.59 34.69 24.59 23.07 1.95 10.48 -47.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1811 1.132 1.0849 0.9733 0.9516 1.264 1.2821 -5.33%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.62 3.85 3.55 3.80 3.84 4.00 3.95 -
P/RPS 9.21 16.74 3.71 5.46 8.24 17.22 5.16 47.29%
P/EPS 36.07 75.05 3.17 4.79 5.16 63.49 11.16 119.07%
EY 2.77 1.33 31.52 20.88 19.38 1.58 8.96 -54.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.05 1.01 1.21 1.25 0.98 0.91 20.98%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 26/05/14 25/02/14 21/11/13 22/08/13 16/05/13 27/02/13 -
Price 4.84 4.48 3.63 4.04 3.71 4.30 3.75 -
P/RPS 9.64 19.48 3.79 5.80 7.96 18.52 4.90 57.20%
P/EPS 37.78 87.33 3.24 5.09 4.99 68.25 10.60 133.87%
EY 2.65 1.15 30.83 19.64 20.06 1.47 9.44 -57.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.23 1.04 1.29 1.21 1.05 0.87 28.77%

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