[TIMECOM] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 41.05%
YoY- 231.05%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 438,231 287,624 131,881 548,258 399,021 267,084 133,011 121.25%
PBT 128,383 77,108 31,818 497,306 461,151 430,290 37,886 125.43%
Tax -5,843 -4,122 -2,492 144,028 -6,477 -3,857 -1,802 118.91%
NP 122,540 72,986 29,326 641,334 454,674 426,433 36,084 125.76%
-
NP to SH 123,404 73,416 29,415 641,334 454,674 426,433 36,084 126.82%
-
Tax Rate 4.55% 5.35% 7.83% -28.96% 1.40% 0.90% 4.76% -
Total Cost 315,691 214,638 102,555 -93,076 -55,653 -159,349 96,927 119.56%
-
Net Worth 2,252,567 2,183,567 2,092,880 2,005,780 1,799,440 1,759,372 2,336,868 -2.41%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,252,567 2,183,567 2,092,880 2,005,780 1,799,440 1,759,372 2,336,868 -2.41%
NOSH 573,172 573,114 573,391 573,080 573,070 573,085 572,761 0.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 27.96% 25.38% 22.24% 116.98% 113.95% 159.66% 27.13% -
ROE 5.48% 3.36% 1.41% 31.97% 25.27% 24.24% 1.54% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 76.46 50.19 23.00 95.67 69.63 46.60 23.22 121.17%
EPS 21.53 12.81 5.13 111.91 79.34 74.41 6.30 126.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.81 3.65 3.50 3.14 3.07 4.08 -2.46%
Adjusted Per Share Value based on latest NOSH - 573,104
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.74 15.58 7.14 29.70 21.61 14.47 7.21 121.16%
EPS 6.68 3.98 1.59 34.74 24.63 23.10 1.95 127.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2202 1.1828 1.1337 1.0865 0.9747 0.953 1.2659 -2.41%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.11 4.62 3.85 3.55 3.80 3.84 4.00 -
P/RPS 6.68 9.21 16.74 3.71 5.46 8.24 17.22 -46.77%
P/EPS 23.73 36.07 75.05 3.17 4.79 5.16 63.49 -48.08%
EY 4.21 2.77 1.33 31.52 20.88 19.38 1.58 92.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.21 1.05 1.01 1.21 1.25 0.98 20.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 22/08/14 26/05/14 25/02/14 21/11/13 22/08/13 16/05/13 -
Price 5.25 4.84 4.48 3.63 4.04 3.71 4.30 -
P/RPS 6.87 9.64 19.48 3.79 5.80 7.96 18.52 -48.34%
P/EPS 24.38 37.78 87.33 3.24 5.09 4.99 68.25 -49.62%
EY 4.10 2.65 1.15 30.83 19.64 20.06 1.47 98.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.27 1.23 1.04 1.29 1.21 1.05 17.63%

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