[TIMECOM] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -60.46%
YoY- 23.36%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 149,237 131,937 134,073 133,011 121,831 110,069 105,928 25.59%
PBT 36,155 30,861 392,404 37,886 51,513 37,216 38,658 -4.35%
Tax 150,505 -2,620 -2,055 -1,802 39,752 -1,190 -1,472 -
NP 186,660 28,241 390,349 36,084 91,265 36,026 37,186 192.30%
-
NP to SH 186,660 28,241 390,349 36,084 91,265 36,026 37,186 192.30%
-
Tax Rate -416.28% 8.49% 0.52% 4.76% -77.17% 3.20% 3.81% -
Total Cost -37,423 103,696 -256,276 96,927 30,566 74,043 68,742 -
-
Net Worth 2,005,864 1,798,716 1,759,464 2,336,868 2,479,155 2,384,578 1,942,712 2.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,005,864 1,798,716 1,759,464 2,336,868 2,479,155 2,384,578 1,942,712 2.14%
NOSH 573,104 572,839 573,115 572,761 572,553 571,841 538,147 4.27%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 125.08% 21.40% 291.15% 27.13% 74.91% 32.73% 35.10% -
ROE 9.31% 1.57% 22.19% 1.54% 3.68% 1.51% 1.91% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.04 23.03 23.39 23.22 21.28 19.25 19.68 20.46%
EPS 32.57 4.93 68.11 6.30 15.94 6.30 6.91 180.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.14 3.07 4.08 4.33 4.17 3.61 -2.03%
Adjusted Per Share Value based on latest NOSH - 572,761
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.07 7.14 7.25 7.19 6.59 5.95 5.73 25.56%
EPS 10.10 1.53 21.11 1.95 4.94 1.95 2.01 192.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0849 0.9729 0.9517 1.264 1.3409 1.2898 1.0508 2.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.55 3.80 3.84 4.00 3.95 3.10 3.59 -
P/RPS 13.63 16.50 16.41 17.22 18.56 16.11 18.24 -17.60%
P/EPS 10.90 77.08 5.64 63.49 24.78 49.21 51.95 -64.58%
EY 9.17 1.30 17.74 1.58 4.04 2.03 1.92 182.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.21 1.25 0.98 0.91 0.74 0.99 1.33%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 21/11/13 22/08/13 16/05/13 27/02/13 27/11/12 16/08/12 -
Price 3.63 4.04 3.71 4.30 3.75 3.37 3.31 -
P/RPS 13.94 17.54 15.86 18.52 17.62 17.51 16.82 -11.73%
P/EPS 11.15 81.95 5.45 68.25 23.53 53.49 47.90 -62.05%
EY 8.97 1.22 18.36 1.47 4.25 1.87 2.09 163.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.29 1.21 1.05 0.87 0.81 0.92 8.49%

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