[TIMECOM] QoQ Annualized 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- -28.92%
YoY- 343.74%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 575,248 527,524 548,258 532,028 534,168 532,044 419,088 23.58%
PBT 154,216 127,272 497,306 614,868 860,580 151,544 157,016 -1.19%
Tax -8,244 -9,968 144,028 -8,636 -7,714 -7,208 36,713 -
NP 145,972 117,304 641,334 606,232 852,866 144,336 193,729 -17.23%
-
NP to SH 146,832 117,660 641,334 606,232 852,866 144,336 193,729 -16.91%
-
Tax Rate 5.35% 7.83% -28.96% 1.40% 0.90% 4.76% -23.38% -
Total Cost 429,276 410,220 -93,076 -74,204 -318,698 387,708 225,359 53.84%
-
Net Worth 2,183,567 2,092,880 2,005,780 1,799,441 1,759,372 2,336,868 2,370,292 -5.33%
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 2,183,567 2,092,880 2,005,780 1,799,441 1,759,372 2,336,868 2,370,292 -5.33%
NOSH 573,114 573,391 573,080 573,070 573,085 572,761 547,411 3.11%
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 25.38% 22.24% 116.98% 113.95% 159.66% 27.13% 46.23% -
ROE 6.72% 5.62% 31.97% 33.69% 48.48% 6.18% 8.17% -
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 100.37 92.00 95.67 92.84 93.21 92.89 76.56 19.84%
EPS 25.62 20.52 111.91 105.79 148.82 25.20 35.39 -19.42%
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 31.16 28.58 29.70 28.82 28.94 28.82 22.70 23.58%
EPS 7.95 6.37 34.74 32.84 46.20 7.82 10.49 -16.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1828 1.1337 1.0865 0.9747 0.953 1.2659 1.284 -5.34%
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 4.60 4.18 3.71 4.09 4.12 4.31 5.16 -7.39%
P/EPS 18.03 18.76 3.17 3.59 2.58 15.87 11.16 37.80%
EY 5.55 5.33 31.52 27.84 38.76 6.30 8.96 -27.39%
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 4.82 4.87 3.79 4.35 3.98 4.63 4.90 -1.09%
P/EPS 18.89 21.83 3.24 3.82 2.49 17.06 10.60 47.14%
EY 5.29 4.58 30.83 26.18 40.11 5.86 9.44 -32.10%
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