[TIMECOM] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 49.68%
YoY- -56.95%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 720,582 470,583 230,730 860,696 626,734 423,739 218,418 121.45%
PBT 217,071 134,497 65,970 193,119 135,866 93,394 55,514 147.99%
Tax -9,212 -6,619 -3,030 -17,757 -18,709 -4,466 -2,466 140.56%
NP 207,859 127,878 62,940 175,362 117,157 88,928 53,048 148.33%
-
NP to SH 207,859 127,878 62,940 175,362 117,157 88,928 53,048 148.33%
-
Tax Rate 4.24% 4.92% 4.59% 9.19% 13.77% 4.78% 4.44% -
Total Cost 512,723 342,705 167,790 685,334 509,577 334,811 165,370 112.48%
-
Net Worth 2,431,885 2,349,073 2,279,299 2,267,670 2,201,497 2,174,052 2,140,431 8.87%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 100,010 - - - -
Div Payout % - - - 57.03% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,431,885 2,349,073 2,279,299 2,267,670 2,201,497 2,174,052 2,140,431 8.87%
NOSH 583,607 581,453 581,453 581,453 581,453 578,205 578,495 0.58%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 28.85% 27.17% 27.28% 20.37% 18.69% 20.99% 24.29% -
ROE 8.55% 5.44% 2.76% 7.73% 5.32% 4.09% 2.48% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 123.56 80.93 39.68 148.02 107.90 73.29 37.76 120.25%
EPS 35.71 21.99 10.82 30.25 20.23 15.38 9.17 147.31%
DPS 0.00 0.00 0.00 17.20 0.00 0.00 0.00 -
NAPS 4.17 4.04 3.92 3.90 3.79 3.76 3.70 8.29%
Adjusted Per Share Value based on latest NOSH - 581,453
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 38.98 25.45 12.48 46.55 33.90 22.92 11.81 121.51%
EPS 11.24 6.92 3.40 9.49 6.34 4.81 2.87 148.25%
DPS 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
NAPS 1.3154 1.2706 1.2328 1.2266 1.1908 1.1759 1.1577 8.87%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 8.29 7.64 8.36 9.10 8.88 9.70 8.70 -
P/RPS 6.71 9.44 21.07 6.15 8.23 13.24 23.04 -56.03%
P/EPS 23.26 34.74 77.23 30.17 44.03 63.07 94.87 -60.79%
EY 4.30 2.88 1.29 3.31 2.27 1.59 1.05 155.74%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 1.99 1.89 2.13 2.33 2.34 2.58 2.35 -10.48%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 31/05/18 26/02/18 24/11/17 28/08/17 31/05/17 -
Price 7.99 8.16 7.50 8.04 9.03 9.66 9.00 -
P/RPS 6.47 10.08 18.90 5.43 8.37 13.18 23.84 -58.04%
P/EPS 22.42 37.10 69.29 26.66 44.77 62.81 98.15 -62.59%
EY 4.46 2.70 1.44 3.75 2.23 1.59 1.02 167.15%
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 1.92 2.02 1.91 2.06 2.38 2.57 2.43 -14.52%

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