[TIMECOM] QoQ TTM 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- 3.53%
YoY- 62.1%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 548,258 520,852 498,984 470,839 419,088 380,441 347,351 35.45%
PBT 497,306 512,664 519,019 165,273 157,016 131,099 135,827 136.99%
Tax 144,028 33,275 34,705 35,288 36,713 -3,465 -3,515 -
NP 641,334 545,939 553,724 200,561 193,729 127,634 132,312 185.58%
-
NP to SH 641,334 545,939 553,724 200,561 193,729 127,634 132,312 185.58%
-
Tax Rate -28.96% -6.49% -6.69% -21.35% -23.38% 2.64% 2.59% -
Total Cost -93,076 -25,087 -54,740 270,278 225,359 252,807 215,039 -
-
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 116.98% 104.82% 110.97% 42.60% 46.23% 33.55% 38.09% -
ROE 31.97% 30.35% 31.47% 8.58% 7.81% 5.35% 6.81% -
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 95.66 90.92 87.07 82.21 73.20 66.53 64.55 29.89%
EPS 111.91 95.30 96.62 35.02 33.84 22.32 24.59 173.86%
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 29.65 28.17 26.99 25.47 22.67 20.58 18.79 35.42%
EPS 34.69 29.53 29.95 10.85 10.48 6.90 7.16 185.50%
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 3.71 4.18 4.41 4.87 5.40 4.66 5.56 -23.58%
P/EPS 3.17 3.99 3.97 11.42 11.67 13.89 14.60 -63.77%
EY 31.52 25.08 25.16 8.75 8.57 7.20 6.85 175.88%
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 3.79 4.44 4.26 5.23 5.12 5.07 5.13 -18.23%
P/EPS 3.24 4.24 3.84 12.28 11.08 15.10 13.46 -61.20%
EY 30.83 23.59 26.04 8.14 9.02 6.62 7.43 157.55%
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