[TIMECOM] QoQ TTM 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- -1.04%
YoY- 216.44%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 596,283 587,468 568,798 547,128 548,258 520,852 498,984 12.57%
PBT 179,332 164,538 144,124 491,238 497,306 512,664 519,019 -50.66%
Tax -6,930 144,662 143,763 143,338 144,028 33,275 34,705 -
NP 172,402 309,200 287,887 634,576 641,334 545,939 553,724 -53.96%
-
NP to SH 173,925 310,064 288,317 634,665 641,334 545,939 553,724 -53.69%
-
Tax Rate 3.86% -87.92% -99.75% -29.18% -28.96% -6.49% -6.69% -
Total Cost 423,881 278,268 280,911 -87,448 -93,076 -25,087 -54,740 -
-
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 % 18.46% - - - - - - -
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 28.91% 52.63% 50.61% 115.98% 116.98% 104.82% 110.97% -
ROE 7.38% 13.76% 13.21% 30.32% 31.97% 30.35% 31.47% -
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 103.98 102.48 99.28 95.42 95.66 90.92 87.07 12.52%
EPS 30.33 54.09 50.32 110.69 111.91 95.30 96.62 -53.71%
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 32.25 31.78 30.77 29.59 29.65 28.17 26.99 12.56%
EPS 9.41 16.77 15.59 34.33 34.69 29.53 29.95 -53.68%
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 4.69 4.99 4.65 4.03 3.71 4.18 4.41 4.17%
P/EPS 16.09 9.45 9.18 3.48 3.17 3.99 3.97 153.55%
EY 6.22 10.58 10.89 28.75 31.52 25.08 25.16 -60.50%
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 5.19 5.12 4.88 4.70 3.79 4.44 4.26 14.02%
P/EPS 17.80 9.71 9.62 4.05 3.24 4.24 3.84 177.23%
EY 5.62 10.30 10.40 24.71 30.83 23.59 26.04 -63.91%
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