[TIMECOM] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 981.78%
YoY- 949.72%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 131,881 149,237 131,937 134,073 133,011 121,831 110,069 12.82%
PBT 31,818 36,155 30,861 392,404 37,886 51,513 37,216 -9.92%
Tax -2,492 150,505 -2,620 -2,055 -1,802 39,752 -1,190 63.75%
NP 29,326 186,660 28,241 390,349 36,084 91,265 36,026 -12.82%
-
NP to SH 29,415 186,660 28,241 390,349 36,084 91,265 36,026 -12.65%
-
Tax Rate 7.83% -416.28% 8.49% 0.52% 4.76% -77.17% 3.20% -
Total Cost 102,555 -37,423 103,696 -256,276 96,927 30,566 74,043 24.28%
-
Net Worth 2,092,880 2,005,864 1,798,716 1,759,464 2,336,868 2,479,155 2,384,578 -8.33%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,092,880 2,005,864 1,798,716 1,759,464 2,336,868 2,479,155 2,384,578 -8.33%
NOSH 573,391 573,104 572,839 573,115 572,761 572,553 571,841 0.18%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 22.24% 125.08% 21.40% 291.15% 27.13% 74.91% 32.73% -
ROE 1.41% 9.31% 1.57% 22.19% 1.54% 3.68% 1.51% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.00 26.04 23.03 23.39 23.22 21.28 19.25 12.61%
EPS 5.13 32.57 4.93 68.11 6.30 15.94 6.30 -12.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 3.50 3.14 3.07 4.08 4.33 4.17 -8.50%
Adjusted Per Share Value based on latest NOSH - 573,115
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.13 8.07 7.14 7.25 7.19 6.59 5.95 12.83%
EPS 1.59 10.10 1.53 21.11 1.95 4.94 1.95 -12.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.132 1.0849 0.9729 0.9517 1.264 1.3409 1.2898 -8.33%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.85 3.55 3.80 3.84 4.00 3.95 3.10 -
P/RPS 16.74 13.63 16.50 16.41 17.22 18.56 16.11 2.59%
P/EPS 75.05 10.90 77.08 5.64 63.49 24.78 49.21 32.52%
EY 1.33 9.17 1.30 17.74 1.58 4.04 2.03 -24.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.01 1.21 1.25 0.98 0.91 0.74 26.29%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 21/11/13 22/08/13 16/05/13 27/02/13 27/11/12 -
Price 4.48 3.63 4.04 3.71 4.30 3.75 3.37 -
P/RPS 19.48 13.94 17.54 15.86 18.52 17.62 17.51 7.37%
P/EPS 87.33 11.15 81.95 5.45 68.25 23.53 53.49 38.69%
EY 1.15 8.97 1.22 18.36 1.47 4.25 1.87 -27.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.04 1.29 1.21 1.05 0.87 0.81 32.14%

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