[TIMECOM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 68.09%
YoY- -72.86%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 335,476 171,709 596,283 438,231 287,624 131,881 548,258 -27.98%
PBT 374,540 57,547 179,332 128,383 77,108 31,818 497,306 -17.26%
Tax -4,006 -1,660 -6,930 -5,843 -4,122 -2,492 144,028 -
NP 370,534 55,887 172,402 122,540 72,986 29,326 641,334 -30.70%
-
NP to SH 372,013 56,579 173,925 123,404 73,416 29,415 641,334 -30.51%
-
Tax Rate 1.07% 2.88% 3.86% 4.55% 5.35% 7.83% -28.96% -
Total Cost -35,058 115,822 423,881 315,691 214,638 102,555 -93,076 -47.93%
-
Net Worth 2,381,388 2,410,058 2,356,070 2,252,567 2,183,567 2,092,880 2,005,780 12.15%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 32,134 32,102 - - - - -
Div Payout % - 56.80% 18.46% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,381,388 2,410,058 2,356,070 2,252,567 2,183,567 2,092,880 2,005,780 12.15%
NOSH 573,828 573,823 573,253 573,172 573,114 573,391 573,080 0.08%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 110.45% 32.55% 28.91% 27.96% 25.38% 22.24% 116.98% -
ROE 15.62% 2.35% 7.38% 5.48% 3.36% 1.41% 31.97% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 58.46 29.92 104.02 76.46 50.19 23.00 95.67 -28.05%
EPS 64.83 9.86 30.34 21.53 12.81 5.13 111.91 -30.57%
DPS 0.00 5.60 5.60 0.00 0.00 0.00 0.00 -
NAPS 4.15 4.20 4.11 3.93 3.81 3.65 3.50 12.06%
Adjusted Per Share Value based on latest NOSH - 573,256
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.15 9.29 32.25 23.70 15.56 7.13 29.65 -27.97%
EPS 20.12 3.06 9.41 6.67 3.97 1.59 34.69 -30.52%
DPS 0.00 1.74 1.74 0.00 0.00 0.00 0.00 -
NAPS 1.2881 1.3036 1.2744 1.2184 1.1811 1.132 1.0849 12.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.76 5.92 4.88 5.11 4.62 3.85 3.55 -
P/RPS 11.56 19.78 4.69 6.68 9.21 16.74 3.71 113.77%
P/EPS 10.43 60.04 16.08 23.73 36.07 75.05 3.17 121.69%
EY 9.59 1.67 6.22 4.21 2.77 1.33 31.52 -54.86%
DY 0.00 0.95 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.41 1.19 1.30 1.21 1.05 1.01 37.70%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 27/05/15 26/02/15 25/11/14 22/08/14 26/05/14 25/02/14 -
Price 5.66 6.10 5.40 5.25 4.84 4.48 3.63 -
P/RPS 9.68 20.39 5.19 6.87 9.64 19.48 3.79 87.17%
P/EPS 8.73 61.87 17.80 24.38 37.78 87.33 3.24 93.98%
EY 11.45 1.62 5.62 4.10 2.65 1.15 30.83 -48.42%
DY 0.00 0.92 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.45 1.31 1.34 1.27 1.23 1.04 19.64%

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