[TIMECOM] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.41%
YoY- 327.74%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 568,798 547,128 548,258 520,852 498,984 470,839 419,088 22.65%
PBT 144,124 491,238 497,306 512,664 519,019 165,273 157,016 -5.56%
Tax 143,763 143,338 144,028 33,275 34,705 35,288 36,713 149.05%
NP 287,887 634,576 641,334 545,939 553,724 200,561 193,729 30.31%
-
NP to SH 288,317 634,665 641,334 545,939 553,724 200,561 193,729 30.44%
-
Tax Rate -99.75% -29.18% -28.96% -6.49% -6.69% -21.35% -23.38% -
Total Cost 280,911 -87,448 -93,076 -25,087 -54,740 270,278 225,359 15.87%
-
Net Worth 2,182,862 2,092,880 2,005,864 1,798,716 1,759,464 2,336,868 2,479,155 -8.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,182,862 2,092,880 2,005,864 1,798,716 1,759,464 2,336,868 2,479,155 -8.15%
NOSH 572,929 573,391 573,104 572,839 573,115 572,761 572,553 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 50.61% 115.98% 116.98% 104.82% 110.97% 42.60% 46.23% -
ROE 13.21% 30.32% 31.97% 30.35% 31.47% 8.58% 7.81% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 99.28 95.42 95.66 90.92 87.07 82.21 73.20 22.59%
EPS 50.32 110.69 111.91 95.30 96.62 35.02 33.84 30.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.81 3.65 3.50 3.14 3.07 4.08 4.33 -8.19%
Adjusted Per Share Value based on latest NOSH - 572,839
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.77 29.59 29.65 28.17 26.99 25.47 22.67 22.65%
EPS 15.59 34.33 34.69 29.53 29.95 10.85 10.48 30.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1807 1.132 1.0849 0.9729 0.9517 1.264 1.3409 -8.15%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.62 3.85 3.55 3.80 3.84 4.00 3.95 -
P/RPS 4.65 4.03 3.71 4.18 4.41 4.87 5.40 -9.51%
P/EPS 9.18 3.48 3.17 3.99 3.97 11.42 11.67 -14.82%
EY 10.89 28.75 31.52 25.08 25.16 8.75 8.57 17.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.05 1.01 1.21 1.25 0.98 0.91 20.98%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 26/05/14 25/02/14 21/11/13 22/08/13 16/05/13 27/02/13 -
Price 4.84 4.48 3.63 4.04 3.71 4.30 3.75 -
P/RPS 4.88 4.70 3.79 4.44 4.26 5.23 5.12 -3.15%
P/EPS 9.62 4.05 3.24 4.24 3.84 12.28 11.08 -9.01%
EY 10.40 24.71 30.83 23.59 26.04 8.14 9.02 9.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.23 1.04 1.29 1.21 1.05 0.87 28.77%

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