[TIMECOM] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -67.47%
YoY- 92.35%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 682,364 508,844 335,476 171,709 596,283 438,231 287,624 77.60%
PBT 470,794 434,221 374,540 57,547 179,332 128,383 77,108 232.95%
Tax -5,419 -5,404 -4,006 -1,660 -6,930 -5,843 -4,122 19.94%
NP 465,375 428,817 370,534 55,887 172,402 122,540 72,986 242.69%
-
NP to SH 466,852 431,048 372,013 56,579 173,925 123,404 73,416 242.08%
-
Tax Rate 1.15% 1.24% 1.07% 2.88% 3.86% 4.55% 5.35% -
Total Cost 216,989 80,027 -35,058 115,822 423,881 315,691 214,638 0.72%
-
Net Worth 2,080,261 2,038,934 2,381,388 2,410,058 2,356,070 2,252,567 2,183,567 -3.17%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 460,875 422,145 - 32,134 32,102 - - -
Div Payout % 98.72% 97.93% - 56.80% 18.46% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,080,261 2,038,934 2,381,388 2,410,058 2,356,070 2,252,567 2,183,567 -3.17%
NOSH 574,657 574,347 573,828 573,823 573,253 573,172 573,114 0.17%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 68.20% 84.27% 110.45% 32.55% 28.91% 27.96% 25.38% -
ROE 22.44% 21.14% 15.62% 2.35% 7.38% 5.48% 3.36% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 118.74 88.60 58.46 29.92 104.02 76.46 50.19 77.27%
EPS 81.24 75.05 64.83 9.86 30.34 21.53 12.81 241.47%
DPS 80.20 73.50 0.00 5.60 5.60 0.00 0.00 -
NAPS 3.62 3.55 4.15 4.20 4.11 3.93 3.81 -3.34%
Adjusted Per Share Value based on latest NOSH - 573,823
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 36.91 27.52 18.15 9.29 32.25 23.70 15.56 77.58%
EPS 25.25 23.31 20.12 3.06 9.41 6.67 3.97 242.12%
DPS 24.93 22.83 0.00 1.74 1.74 0.00 0.00 -
NAPS 1.1252 1.1028 1.2881 1.3036 1.2744 1.2184 1.1811 -3.17%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 7.60 6.60 6.76 5.92 4.88 5.11 4.62 -
P/RPS 6.40 7.45 11.56 19.78 4.69 6.68 9.21 -21.49%
P/EPS 9.35 8.79 10.43 60.04 16.08 23.73 36.07 -59.24%
EY 10.69 11.37 9.59 1.67 6.22 4.21 2.77 145.43%
DY 10.55 11.14 0.00 0.95 1.15 0.00 0.00 -
P/NAPS 2.10 1.86 1.63 1.41 1.19 1.30 1.21 44.27%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 21/08/15 27/05/15 26/02/15 25/11/14 22/08/14 -
Price 7.48 6.71 5.66 6.10 5.40 5.25 4.84 -
P/RPS 6.30 7.57 9.68 20.39 5.19 6.87 9.64 -24.63%
P/EPS 9.21 8.94 8.73 61.87 17.80 24.38 37.78 -60.87%
EY 10.86 11.18 11.45 1.62 5.62 4.10 2.65 155.43%
DY 10.72 10.95 0.00 0.92 1.04 0.00 0.00 -
P/NAPS 2.07 1.89 1.36 1.45 1.31 1.34 1.27 38.37%

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