[TIMECOM] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock

[TIMECOM] TIME DOTCOM BHD

Announcement Date

31-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -91.95%

YoY- -33.55%

Quarter Report

TIMECOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	766,940	545,355	350,630	175,197	682,364	508,844	335,476	73.10%
YoY %	40.63%	55.54%	100.13%	-74.32%	34.10%	51.68%	-	-
Horiz. %	228.61%	162.56%	104.52%	52.22%	203.40%	151.68%	100.00%	-
PBT	368,417	298,274	240,481	39,308	470,794	434,221	374,540	-1.08%
YoY %	23.52%	24.03%	511.79%	-91.65%	8.42%	15.93%	-	-
Horiz. %	98.37%	79.64%	64.21%	10.50%	125.70%	115.93%	100.00%	-
Tax	38,901	-5,500	-3,090	-1,712	-5,419	-5,404	-4,006	-
YoY %	807.29%	-77.99%	-80.49%	68.41%	-0.28%	-34.90%	-	-
Horiz. %	-971.07%	137.29%	77.13%	42.74%	135.27%	134.90%	100.00%	-
NP	407,318	292,774	237,391	37,596	465,375	428,817	370,534	6.48%
YoY %	39.12%	23.33%	531.43%	-91.92%	8.53%	15.73%	-	-
Horiz. %	109.93%	79.01%	64.07%	10.15%	125.60%	115.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	407,318	292,774	237,391	37,596	466,852	431,048	372,013	6.20%
YoY %	39.12%	23.33%	531.43%	-91.95%	8.31%	15.87%	-	-
Horiz. %	109.49%	78.70%	63.81%	10.11%	125.49%	115.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-10.56%	1.84%	1.28%	4.36%	1.15%	1.24%	1.07%	-
YoY %	-673.91%	43.75%	-70.64%	279.13%	-7.26%	15.89%	-	-
Horiz. %	-986.92%	171.96%	119.63%	407.48%	107.48%	115.89%	100.00%	-
Total Cost	359,622	252,581	113,239	137,601	216,989	80,027	-35,058	-
YoY %	42.38%	123.05%	-17.70%	-36.59%	171.14%	328.27%	-	-
Horiz. %	-1,025.79%	-720.47%	-323.00%	-392.50%	-618.94%	-228.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,174,438	2,034,033	2,060,765	2,043,886	2,080,261	2,038,934	2,381,388	-5.85%
YoY %	6.90%	-1.30%	0.83%	-1.75%	2.03%	-14.38%	-	-
Horiz. %	91.31%	85.41%	86.54%	85.83%	87.35%	85.62%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	176,492	76,636	76,559	-	460,875	422,145	-	-
YoY %	130.30%	0.10%	0.00%	-	9.17%	0.00%	-	-
Horiz. %	41.81%	18.15%	18.14%	-	109.17%	100.00%	-	-
Div Payout %	43.33%	26.18%	32.25%	-	98.72%	97.93%	-	-
YoY %	65.51%	-18.82%	0.00%	-	0.81%	0.00%	-	-
Horiz. %	44.25%	26.73%	32.93%	-	100.81%	100.00%	-	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	2,174,438	2,034,033	2,060,765	2,043,886	2,080,261	2,038,934	2,381,388	-5.85%
YoY %	6.90%	-1.30%	0.83%	-1.75%	2.03%	-14.38%	-	-
Horiz. %	91.31%	85.41%	86.54%	85.83%	87.35%	85.62%	100.00%	-
NOSH	576,774	576,213	575,632	575,742	574,657	574,347	573,828	0.34%
YoY %	0.10%	0.10%	-0.02%	0.19%	0.05%	0.09%	-	-
Horiz. %	100.51%	100.42%	100.31%	100.33%	100.14%	100.09%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	53.11%	53.69%	67.70%	21.46%	68.20%	84.27%	110.45%	-
YoY %	-1.08%	-20.69%	215.47%	-68.53%	-19.07%	-23.70%	-	-
Horiz. %	48.09%	48.61%	61.29%	19.43%	61.75%	76.30%	100.00%	-
ROE	18.73%	14.39%	11.52%	1.84%	22.44%	21.14%	15.62%	-
YoY %	30.16%	24.91%	526.09%	-91.80%	6.15%	35.34%	-	-
Horiz. %	119.91%	92.13%	73.75%	11.78%	143.66%	135.34%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	132.97	94.64	60.91	30.43	118.74	88.60	58.46	72.52%
YoY %	40.50%	55.38%	100.16%	-74.37%	34.02%	51.56%	-	-
Horiz. %	227.45%	161.89%	104.19%	52.05%	203.11%	151.56%	100.00%	-
EPS	70.62	50.81	41.24	6.53	81.24	75.05	64.83	5.84%
YoY %	38.99%	23.21%	531.55%	-91.96%	8.25%	15.76%	-	-
Horiz. %	108.93%	78.37%	63.61%	10.07%	125.31%	115.76%	100.00%	-
DPS	30.60	13.30	13.30	0.00	80.20	73.50	0.00	-
YoY %	130.08%	0.00%	0.00%	0.00%	9.12%	0.00%	-	-
Horiz. %	41.63%	18.10%	18.10%	0.00%	109.12%	100.00%	-	-
NAPS	3.77	3.53	3.58	3.55	3.62	3.55	4.15	-6.17%
YoY %	6.80%	-1.40%	0.85%	-1.93%	1.97%	-14.46%	-	-
Horiz. %	90.84%	85.06%	86.27%	85.54%	87.23%	85.54%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 575,742
RPS	41.48	29.50	18.97	9.48	36.91	27.52	18.15	73.06%
YoY %	40.61%	55.51%	100.11%	-74.32%	34.12%	51.63%	-	-
Horiz. %	228.54%	162.53%	104.52%	52.23%	203.36%	151.63%	100.00%	-
EPS	22.03	15.84	12.84	2.03	25.25	23.31	20.12	6.20%
YoY %	39.08%	23.36%	532.51%	-91.96%	8.32%	15.85%	-	-
Horiz. %	109.49%	78.73%	63.82%	10.09%	125.50%	115.85%	100.00%	-
DPS	9.55	4.15	4.14	0.00	24.93	22.83	0.00	-
YoY %	130.12%	0.24%	0.00%	0.00%	9.20%	0.00%	-	-
Horiz. %	41.83%	18.18%	18.13%	0.00%	109.20%	100.00%	-	-
NAPS	1.1761	1.1002	1.1146	1.1055	1.1252	1.1028	1.2881	-5.85%
YoY %	6.90%	-1.29%	0.82%	-1.75%	2.03%	-14.39%	-	-
Horiz. %	91.31%	85.41%	86.53%	85.82%	87.35%	85.61%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	7.80	8.07	7.60	7.28	7.60	6.60	6.76	-
P/RPS	5.87	8.53	12.48	23.92	6.40	7.45	11.56	-36.22%
YoY %	-31.18%	-31.65%	-47.83%	273.75%	-14.09%	-35.55%	-	-
Horiz. %	50.78%	73.79%	107.96%	206.92%	55.36%	64.45%	100.00%	-
P/EPS	11.05	15.88	18.43	111.49	9.35	8.79	10.43	3.90%
YoY %	-30.42%	-13.84%	-83.47%	1,092.41%	6.37%	-15.72%	-	-
Horiz. %	105.94%	152.25%	176.70%	1,068.94%	89.65%	84.28%	100.00%	-
EY	9.05	6.30	5.43	0.90	10.69	11.37	9.59	-3.77%
YoY %	43.65%	16.02%	503.33%	-91.58%	-5.98%	18.56%	-	-
Horiz. %	94.37%	65.69%	56.62%	9.38%	111.47%	118.56%	100.00%	-
DY	3.92	1.65	1.75	0.00	10.55	11.14	0.00	-
YoY %	137.58%	-5.71%	0.00%	0.00%	-5.30%	0.00%	-	-
Horiz. %	35.19%	14.81%	15.71%	0.00%	94.70%	100.00%	-	-
P/NAPS	2.07	2.29	2.12	2.05	2.10	1.86	1.63	17.18%
YoY %	-9.61%	8.02%	3.41%	-2.38%	12.90%	14.11%	-	-
Horiz. %	126.99%	140.49%	130.06%	125.77%	128.83%	114.11%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	28/02/17	25/11/16	30/08/16	31/05/16	24/02/16	26/11/15	21/08/15	-
Price	8.70	7.70	8.07	7.37	7.48	6.71	5.66	-
P/RPS	6.54	8.14	13.25	24.22	6.30	7.57	9.68	-22.91%
YoY %	-19.66%	-38.57%	-45.29%	284.44%	-16.78%	-21.80%	-	-
Horiz. %	67.56%	84.09%	136.88%	250.21%	65.08%	78.20%	100.00%	-
P/EPS	12.32	15.15	19.57	112.86	9.21	8.94	8.73	25.68%
YoY %	-18.68%	-22.59%	-82.66%	1,125.41%	3.02%	2.41%	-	-
Horiz. %	141.12%	173.54%	224.17%	1,292.78%	105.50%	102.41%	100.00%	-
EY	8.12	6.60	5.11	0.89	10.86	11.18	11.45	-20.39%
YoY %	23.03%	29.16%	474.16%	-91.80%	-2.86%	-2.36%	-	-
Horiz. %	70.92%	57.64%	44.63%	7.77%	94.85%	97.64%	100.00%	-
DY	3.52	1.73	1.65	0.00	10.72	10.95	0.00	-
YoY %	103.47%	4.85%	0.00%	0.00%	-2.10%	0.00%	-	-
Horiz. %	32.15%	15.80%	15.07%	0.00%	97.90%	100.00%	-	-
P/NAPS	2.31	2.18	2.25	2.08	2.07	1.89	1.36	42.12%
YoY %	5.96%	-3.11%	8.17%	0.48%	9.52%	38.97%	-	-
Horiz. %	169.85%	160.29%	165.44%	152.94%	152.21%	138.97%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos