[TIMECOM] QoQ Cumulative Quarter 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- -95.41%
YoY- -18.48%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 596,283 438,231 287,624 131,881 548,258 399,021 267,084 70.56%
PBT 179,332 128,383 77,108 31,818 497,306 461,151 430,290 -44.11%
Tax -6,930 -5,843 -4,122 -2,492 144,028 -6,477 -3,857 47.63%
NP 172,402 122,540 72,986 29,326 641,334 454,674 426,433 -45.23%
-
NP to SH 173,925 123,404 73,416 29,415 641,334 454,674 426,433 -44.91%
-
Tax Rate 3.86% 4.55% 5.35% 7.83% -28.96% 1.40% 0.90% -
Total Cost 423,881 315,691 214,638 102,555 -93,076 -55,653 -159,349 -
-
Net Worth 2,356,070 2,252,567 2,183,567 2,092,880 2,005,780 1,799,440 1,759,372 21.42%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 32,102 - - - - - - -
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 2,356,070 2,252,567 2,183,567 2,092,880 2,005,780 1,799,440 1,759,372 21.42%
NOSH 573,253 573,172 573,114 573,391 573,080 573,070 573,085 0.01%
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% 27.96% 25.38% 22.24% 116.98% 113.95% 159.66% -
ROE 7.38% 5.48% 3.36% 1.41% 31.97% 25.27% 24.24% -
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 104.02 76.46 50.19 23.00 95.67 69.63 46.60 70.55%
EPS 30.34 21.53 12.81 5.13 111.91 79.34 74.41 -44.92%
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 32.30 23.74 15.58 7.14 29.70 21.61 14.47 70.55%
EPS 9.42 6.68 3.98 1.59 34.74 24.63 23.10 -44.91%
DPS 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2763 1.2202 1.1828 1.1337 1.0865 0.9747 0.953 21.43%
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 6.68 9.21 16.74 3.71 5.46 8.24 -31.24%
P/EPS 16.08 23.73 36.07 75.05 3.17 4.79 5.16 112.90%
EY 6.22 4.21 2.77 1.33 31.52 20.88 19.38 -53.02%
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 6.87 9.64 19.48 3.79 5.80 7.96 -24.74%
P/EPS 17.80 24.38 37.78 87.33 3.24 5.09 4.99 132.92%
EY 5.62 4.10 2.65 1.15 30.83 19.64 20.06 -57.08%
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