[TIMECOM] QoQ Annualized Quarter 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- -25.5%
YoY- 23.36%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 548,258 532,028 534,168 532,044 419,088 396,342 374,376 28.86%
PBT 497,306 614,868 860,580 151,544 157,016 140,670 136,574 136.12%
Tax 144,028 -8,636 -7,714 -7,208 36,713 -4,052 -3,698 -
NP 641,334 606,232 852,866 144,336 193,729 136,618 132,876 184.78%
-
NP to SH 641,334 606,232 852,866 144,336 193,729 136,618 132,876 184.78%
-
Tax Rate -28.96% 1.40% 0.90% 4.76% -23.38% 2.88% 2.71% -
Total Cost -93,076 -74,204 -318,698 387,708 225,359 259,724 241,500 -
-
Net Worth 2,005,780 1,799,441 1,759,372 2,336,868 2,370,292 2,247,632 1,885,543 4.19%
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 2,005,780 1,799,441 1,759,372 2,336,868 2,370,292 2,247,632 1,885,543 4.19%
NOSH 573,080 573,070 573,085 572,761 547,411 539,000 522,311 6.36%
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% 113.95% 159.66% 27.13% 46.23% 34.47% 35.49% -
ROE 31.97% 33.69% 48.48% 6.18% 8.17% 6.08% 7.05% -
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 95.67 92.84 93.21 92.89 76.56 73.53 71.68 21.15%
EPS 111.91 105.79 148.82 25.20 35.39 25.35 25.44 167.74%
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 28.78 28.89 28.78 22.67 21.44 20.25 28.85%
EPS 34.69 32.79 46.13 7.81 10.48 7.39 7.19 184.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0849 0.9733 0.9516 1.264 1.2821 1.2157 1.0199 4.19%
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 4.09 4.12 4.31 5.16 4.22 5.01 -18.10%
P/EPS 3.17 3.59 2.58 15.87 11.16 12.23 14.11 -62.94%
EY 31.52 27.84 38.76 6.30 8.96 8.18 7.09 169.63%
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 4.35 3.98 4.63 4.90 4.58 4.62 -12.33%
P/EPS 3.24 3.82 2.49 17.06 10.60 13.30 13.01 -60.31%
EY 30.83 26.18 40.11 5.86 9.44 7.52 7.69 151.72%
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