[TIMECOM] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 23.33%
YoY- -32.08%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 423,739 218,418 766,940 545,355 350,630 175,197 682,364 -27.23%
PBT 93,394 55,514 368,417 298,274 240,481 39,308 470,794 -66.01%
Tax -4,466 -2,466 38,901 -5,500 -3,090 -1,712 -5,419 -12.10%
NP 88,928 53,048 407,318 292,774 237,391 37,596 465,375 -66.85%
-
NP to SH 88,928 53,048 407,318 292,774 237,391 37,596 466,852 -66.92%
-
Tax Rate 4.78% 4.44% -10.56% 1.84% 1.28% 4.36% 1.15% -
Total Cost 334,811 165,370 359,622 252,581 113,239 137,601 216,989 33.56%
-
Net Worth 2,174,052 2,140,431 2,174,438 2,034,033 2,060,765 2,043,886 2,080,261 2.98%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 176,492 76,636 76,559 - 460,875 -
Div Payout % - - 43.33% 26.18% 32.25% - 98.72% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,174,052 2,140,431 2,174,438 2,034,033 2,060,765 2,043,886 2,080,261 2.98%
NOSH 578,205 578,495 576,774 576,213 575,632 575,742 574,657 0.41%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 20.99% 24.29% 53.11% 53.69% 67.70% 21.46% 68.20% -
ROE 4.09% 2.48% 18.73% 14.39% 11.52% 1.84% 22.44% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 73.29 37.76 132.97 94.64 60.91 30.43 118.74 -27.52%
EPS 15.38 9.17 70.62 50.81 41.24 6.53 81.24 -67.06%
DPS 0.00 0.00 30.60 13.30 13.30 0.00 80.20 -
NAPS 3.76 3.70 3.77 3.53 3.58 3.55 3.62 2.56%
Adjusted Per Share Value based on latest NOSH - 577,507
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 22.95 11.83 41.54 29.54 18.99 9.49 36.96 -27.23%
EPS 4.82 2.87 22.06 15.86 12.86 2.04 25.29 -66.91%
DPS 0.00 0.00 9.56 4.15 4.15 0.00 24.97 -
NAPS 1.1777 1.1595 1.1779 1.1018 1.1163 1.1072 1.1269 2.98%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 9.70 8.70 7.80 8.07 7.60 7.28 7.60 -
P/RPS 13.24 23.04 5.87 8.53 12.48 23.92 6.40 62.42%
P/EPS 63.07 94.87 11.05 15.88 18.43 111.49 9.35 257.42%
EY 1.59 1.05 9.05 6.30 5.43 0.90 10.69 -71.96%
DY 0.00 0.00 3.92 1.65 1.75 0.00 10.55 -
P/NAPS 2.58 2.35 2.07 2.29 2.12 2.05 2.10 14.72%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 31/05/17 28/02/17 25/11/16 30/08/16 31/05/16 24/02/16 -
Price 9.66 9.00 8.70 7.70 8.07 7.37 7.48 -
P/RPS 13.18 23.84 6.54 8.14 13.25 24.22 6.30 63.64%
P/EPS 62.81 98.15 12.32 15.15 19.57 112.86 9.21 260.04%
EY 1.59 1.02 8.12 6.60 5.11 0.89 10.86 -72.25%
DY 0.00 0.00 3.52 1.73 1.65 0.00 10.72 -
P/NAPS 2.57 2.43 2.31 2.18 2.25 2.08 2.07 15.53%

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