[TIMECOM] QoQ TTM 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- 17.47%
YoY- 231.05%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 587,468 568,798 547,128 548,258 520,852 498,984 470,839 15.88%
PBT 164,538 144,124 491,238 497,306 512,664 519,019 165,273 -0.29%
Tax 144,662 143,763 143,338 144,028 33,275 34,705 35,288 155.92%
NP 309,200 287,887 634,576 641,334 545,939 553,724 200,561 33.41%
-
NP to SH 310,064 288,317 634,665 641,334 545,939 553,724 200,561 33.66%
-
Tax Rate -87.92% -99.75% -29.18% -28.96% -6.49% -6.69% -21.35% -
Total Cost 278,268 280,911 -87,448 -93,076 -25,087 -54,740 270,278 1.95%
-
Net Worth 2,252,899 2,182,862 2,092,880 2,005,864 1,798,716 1,759,464 2,336,868 -2.40%
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 2,252,899 2,182,862 2,092,880 2,005,864 1,798,716 1,759,464 2,336,868 -2.40%
NOSH 573,256 572,929 573,391 573,104 572,839 573,115 572,761 0.05%
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 52.63% 50.61% 115.98% 116.98% 104.82% 110.97% 42.60% -
ROE 13.76% 13.21% 30.32% 31.97% 30.35% 31.47% 8.58% -
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 102.48 99.28 95.42 95.66 90.92 87.07 82.21 15.81%
EPS 54.09 50.32 110.69 111.91 95.30 96.62 35.02 33.58%
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 31.82 30.81 29.64 29.70 28.21 27.03 25.50 15.89%
EPS 16.80 15.62 34.38 34.74 29.57 29.99 10.86 33.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2204 1.1824 1.1337 1.0866 0.9743 0.9531 1.2659 -2.40%
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 4.99 4.65 4.03 3.71 4.18 4.41 4.87 1.63%
P/EPS 9.45 9.18 3.48 3.17 3.99 3.97 11.42 -11.84%
EY 10.58 10.89 28.75 31.52 25.08 25.16 8.75 13.48%
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 5.12 4.88 4.70 3.79 4.44 4.26 5.23 -1.40%
P/EPS 9.71 9.62 4.05 3.24 4.24 3.84 12.28 -14.47%
EY 10.30 10.40 24.71 30.83 23.59 26.04 8.14 16.97%
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