[TIMECOM] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 560.95%
YoY- 104.53%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 150,607 155,743 131,881 149,237 131,937 134,073 133,011 8.62%
PBT 51,275 45,290 31,818 36,155 30,861 392,404 37,886 22.33%
Tax -1,721 -1,630 -2,492 150,505 -2,620 -2,055 -1,802 -3.01%
NP 49,554 43,660 29,326 186,660 28,241 390,349 36,084 23.52%
-
NP to SH 49,988 44,001 29,415 186,660 28,241 390,349 36,084 24.24%
-
Tax Rate 3.36% 3.60% 7.83% -416.28% 8.49% 0.52% 4.76% -
Total Cost 101,053 112,083 102,555 -37,423 103,696 -256,276 96,927 2.81%
-
Net Worth 2,252,899 2,182,862 2,092,880 2,005,864 1,798,716 1,759,464 2,336,868 -2.40%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,252,899 2,182,862 2,092,880 2,005,864 1,798,716 1,759,464 2,336,868 -2.40%
NOSH 573,256 572,929 573,391 573,104 572,839 573,115 572,761 0.05%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 32.90% 28.03% 22.24% 125.08% 21.40% 291.15% 27.13% -
ROE 2.22% 2.02% 1.41% 9.31% 1.57% 22.19% 1.54% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.27 27.18 23.00 26.04 23.03 23.39 23.22 8.56%
EPS 8.72 7.68 5.13 32.57 4.93 68.11 6.30 24.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.81 3.65 3.50 3.14 3.07 4.08 -2.46%
Adjusted Per Share Value based on latest NOSH - 573,104
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.15 8.42 7.13 8.07 7.14 7.25 7.19 8.70%
EPS 2.70 2.38 1.59 10.10 1.53 21.11 1.95 24.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2186 1.1807 1.132 1.0849 0.9729 0.9517 1.264 -2.40%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.11 4.62 3.85 3.55 3.80 3.84 4.00 -
P/RPS 19.45 17.00 16.74 13.63 16.50 16.41 17.22 8.44%
P/EPS 58.60 60.16 75.05 10.90 77.08 5.64 63.49 -5.19%
EY 1.71 1.66 1.33 9.17 1.30 17.74 1.58 5.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.21 1.05 1.01 1.21 1.25 0.98 20.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 22/08/14 26/05/14 25/02/14 21/11/13 22/08/13 16/05/13 -
Price 5.25 4.84 4.48 3.63 4.04 3.71 4.30 -
P/RPS 19.98 17.80 19.48 13.94 17.54 15.86 18.52 5.18%
P/EPS 60.21 63.02 87.33 11.15 81.95 5.45 68.25 -8.00%
EY 1.66 1.59 1.15 8.97 1.22 18.36 1.47 8.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.27 1.23 1.04 1.29 1.21 1.05 17.63%

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