[TIMECOM] YoY Annualized Quarter 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- 490.89%
YoY- 541.85%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 701,260 670,952 575,248 534,168 374,376 307,418 296,434 15.41%
PBT 480,962 749,080 154,216 860,580 136,574 102,960 83,500 33.85%
Tax -6,180 -8,012 -8,244 -7,714 -3,698 0 0 -
NP 474,782 741,068 145,972 852,866 132,876 102,960 83,500 33.56%
-
NP to SH 474,782 744,026 146,832 852,866 132,876 102,960 83,500 33.56%
-
Tax Rate 1.28% 1.07% 5.35% 0.90% 2.71% 0.00% 0.00% -
Total Cost 226,478 -70,116 429,276 -318,698 241,500 204,458 212,934 1.03%
-
Net Worth 2,060,765 2,381,388 2,183,567 1,759,372 1,885,543 1,420,137 1,138,636 10.38%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 153,118 - - - - - - -
Div Payout % 32.25% - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,060,765 2,381,388 2,183,567 1,759,372 1,885,543 1,420,137 1,138,636 10.38%
NOSH 575,632 573,828 573,114 573,085 522,311 2,535,960 2,530,303 -21.85%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 67.70% 110.45% 25.38% 159.66% 35.49% 33.49% 28.17% -
ROE 23.04% 31.24% 6.72% 48.48% 7.05% 7.25% 7.33% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 121.82 116.93 100.37 93.21 71.68 12.12 11.72 47.67%
EPS 82.48 129.66 25.62 148.82 25.44 4.06 3.30 70.90%
DPS 26.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 4.15 3.81 3.07 3.61 0.56 0.45 41.24%
Adjusted Per Share Value based on latest NOSH - 573,115
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.99 36.34 31.16 28.94 20.28 16.65 16.06 15.41%
EPS 25.72 40.30 7.95 46.20 7.20 5.58 4.52 33.57%
DPS 8.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1163 1.29 1.1828 0.953 1.0214 0.7693 0.6168 10.38%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 7.60 6.76 4.62 3.84 3.59 3.70 2.33 -
P/RPS 6.24 5.78 4.60 4.12 5.01 30.52 19.89 -17.55%
P/EPS 9.21 5.21 18.03 2.58 14.11 91.13 70.61 -28.76%
EY 10.85 19.18 5.55 38.76 7.09 1.10 1.42 40.29%
DY 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.63 1.21 1.25 0.99 6.61 5.18 -13.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 21/08/15 22/08/14 22/08/13 16/08/12 24/08/11 24/08/10 -
Price 8.07 5.66 4.84 3.71 3.31 2.67 2.85 -
P/RPS 6.62 4.84 4.82 3.98 4.62 22.03 24.33 -19.48%
P/EPS 9.78 4.37 18.89 2.49 13.01 65.76 86.36 -30.42%
EY 10.22 22.91 5.29 40.11 7.69 1.52 1.16 43.66%
DY 3.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.36 1.27 1.21 0.92 4.77 6.33 -15.82%

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