[TIMECOM] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -84.24%
YoY- -18.48%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 158,052 150,607 155,743 131,881 149,237 131,937 134,073 11.56%
PBT 50,949 51,275 45,290 31,818 36,155 30,861 392,404 -74.26%
Tax -1,087 -1,721 -1,630 -2,492 150,505 -2,620 -2,055 -34.51%
NP 49,862 49,554 43,660 29,326 186,660 28,241 390,349 -74.54%
-
NP to SH 50,521 49,988 44,001 29,415 186,660 28,241 390,349 -74.31%
-
Tax Rate 2.13% 3.36% 3.60% 7.83% -416.28% 8.49% 0.52% -
Total Cost 108,190 101,053 112,083 102,555 -37,423 103,696 -256,276 -
-
Net Worth 2,356,882 2,252,899 2,182,862 2,092,880 2,005,864 1,798,716 1,759,464 21.45%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 32,113 - - - - - - -
Div Payout % 63.56% - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,356,882 2,252,899 2,182,862 2,092,880 2,005,864 1,798,716 1,759,464 21.45%
NOSH 573,450 573,256 572,929 573,391 573,104 572,839 573,115 0.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 31.55% 32.90% 28.03% 22.24% 125.08% 21.40% 291.15% -
ROE 2.14% 2.22% 2.02% 1.41% 9.31% 1.57% 22.19% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 27.56 26.27 27.18 23.00 26.04 23.03 23.39 11.52%
EPS 8.81 8.72 7.68 5.13 32.57 4.93 68.11 -74.32%
DPS 5.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.11 3.93 3.81 3.65 3.50 3.14 3.07 21.40%
Adjusted Per Share Value based on latest NOSH - 573,391
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.55 8.15 8.42 7.13 8.07 7.14 7.25 11.58%
EPS 2.73 2.70 2.38 1.59 10.10 1.53 21.11 -74.33%
DPS 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2748 1.2186 1.1807 1.132 1.0849 0.9729 0.9517 21.44%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.88 5.11 4.62 3.85 3.55 3.80 3.84 -
P/RPS 17.71 19.45 17.00 16.74 13.63 16.50 16.41 5.19%
P/EPS 55.39 58.60 60.16 75.05 10.90 77.08 5.64 356.69%
EY 1.81 1.71 1.66 1.33 9.17 1.30 17.74 -78.07%
DY 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.30 1.21 1.05 1.01 1.21 1.25 -3.21%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 22/08/14 26/05/14 25/02/14 21/11/13 22/08/13 -
Price 5.40 5.25 4.84 4.48 3.63 4.04 3.71 -
P/RPS 19.59 19.98 17.80 19.48 13.94 17.54 15.86 15.07%
P/EPS 61.29 60.21 63.02 87.33 11.15 81.95 5.45 399.74%
EY 1.63 1.66 1.59 1.15 8.97 1.22 18.36 -80.01%
DY 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.34 1.27 1.23 1.04 1.29 1.21 5.42%

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