[TIMECOM] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 176.09%
YoY- 318.5%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 547,128 548,258 520,852 498,984 470,839 419,088 380,441 27.43%
PBT 491,238 497,306 512,664 519,019 165,273 157,016 131,099 141.44%
Tax 143,338 144,028 33,275 34,705 35,288 36,713 -3,465 -
NP 634,576 641,334 545,939 553,724 200,561 193,729 127,634 191.58%
-
NP to SH 634,665 641,334 545,939 553,724 200,561 193,729 127,634 191.61%
-
Tax Rate -29.18% -28.96% -6.49% -6.69% -21.35% -23.38% 2.64% -
Total Cost -87,448 -93,076 -25,087 -54,740 270,278 225,359 252,807 -
-
Net Worth 2,092,880 2,005,864 1,798,716 1,759,464 2,336,868 2,479,155 2,384,578 -8.33%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,092,880 2,005,864 1,798,716 1,759,464 2,336,868 2,479,155 2,384,578 -8.33%
NOSH 573,391 573,104 572,839 573,115 572,761 572,553 571,841 0.18%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 115.98% 116.98% 104.82% 110.97% 42.60% 46.23% 33.55% -
ROE 30.32% 31.97% 30.35% 31.47% 8.58% 7.81% 5.35% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 95.42 95.66 90.92 87.07 82.21 73.20 66.53 27.20%
EPS 110.69 111.91 95.30 96.62 35.02 33.84 22.32 191.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 3.50 3.14 3.07 4.08 4.33 4.17 -8.50%
Adjusted Per Share Value based on latest NOSH - 573,115
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.64 29.70 28.21 27.03 25.50 22.70 20.61 27.43%
EPS 34.38 34.74 29.57 29.99 10.86 10.49 6.91 191.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1337 1.0866 0.9743 0.9531 1.2659 1.3429 1.2917 -8.33%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.85 3.55 3.80 3.84 4.00 3.95 3.10 -
P/RPS 4.03 3.71 4.18 4.41 4.87 5.40 4.66 -9.23%
P/EPS 3.48 3.17 3.99 3.97 11.42 11.67 13.89 -60.29%
EY 28.75 31.52 25.08 25.16 8.75 8.57 7.20 151.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.01 1.21 1.25 0.98 0.91 0.74 26.29%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 21/11/13 22/08/13 16/05/13 27/02/13 27/11/12 -
Price 4.48 3.63 4.04 3.71 4.30 3.75 3.37 -
P/RPS 4.70 3.79 4.44 4.26 5.23 5.12 5.07 -4.93%
P/EPS 4.05 3.24 4.24 3.84 12.28 11.08 15.10 -58.44%
EY 24.71 30.83 23.59 26.04 8.14 9.02 6.62 140.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.04 1.29 1.21 1.05 0.87 0.81 32.14%

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