[TIMECOM] YoY Quarter 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- -92.77%
YoY- -21.61%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 194,725 173,368 150,607 131,937 110,069 76,979 87,346 14.28%
PBT 57,793 59,681 51,275 30,861 37,216 41,944 20,949 18.40%
Tax -2,410 -1,398 -1,721 -2,620 -1,190 -1,240 0 -
NP 55,383 58,283 49,554 28,241 36,026 40,704 20,949 17.57%
-
NP to SH 55,383 59,035 49,988 28,241 36,026 40,704 20,949 17.57%
-
Tax Rate 4.17% 2.34% 3.36% 8.49% 3.20% 2.96% 0.00% -
Total Cost 139,342 115,085 101,053 103,696 74,043 36,275 66,397 13.13%
-
Net Worth 2,038,602 2,042,633 2,252,899 1,798,716 2,384,578 1,491,637 1,186,268 9.43%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 422,911 - - - - - -
Div Payout % - 716.37% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,038,602 2,042,633 2,252,899 1,798,716 2,384,578 1,491,637 1,186,268 9.43%
NOSH 577,507 575,389 573,256 572,839 571,841 2,528,198 2,523,975 -21.77%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 28.44% 33.62% 32.90% 21.40% 32.73% 52.88% 23.98% -
ROE 2.72% 2.89% 2.22% 1.57% 1.51% 2.73% 1.77% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.72 30.13 26.27 23.03 19.25 3.04 3.46 46.10%
EPS 9.59 10.26 8.72 4.93 6.30 1.61 0.83 50.30%
DPS 0.00 73.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.55 3.93 3.14 4.17 0.59 0.47 39.89%
Adjusted Per Share Value based on latest NOSH - 572,839
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.53 9.38 8.15 7.14 5.95 4.16 4.72 14.29%
EPS 3.00 3.19 2.70 1.53 1.95 2.20 1.13 17.65%
DPS 0.00 22.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1027 1.1048 1.2186 0.9729 1.2898 0.8068 0.6416 9.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 8.07 6.60 5.11 3.80 3.10 2.28 3.08 -
P/RPS 23.93 21.90 19.45 16.50 16.11 74.88 89.00 -19.64%
P/EPS 84.15 64.33 58.60 77.08 49.21 141.61 371.08 -21.89%
EY 1.19 1.55 1.71 1.30 2.03 0.71 0.27 28.01%
DY 0.00 11.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.86 1.30 1.21 0.74 3.86 6.55 -16.05%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 25/11/14 21/11/13 27/11/12 25/11/11 25/11/10 -
Price 7.70 6.71 5.25 4.04 3.37 3.22 3.38 -
P/RPS 22.84 22.27 19.98 17.54 17.51 105.75 97.67 -21.49%
P/EPS 80.29 65.40 60.21 81.95 53.49 200.00 407.23 -23.69%
EY 1.25 1.53 1.66 1.22 1.87 0.50 0.25 30.73%
DY 0.00 10.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.89 1.34 1.29 0.81 5.46 7.19 -18.02%

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