[TIMECOM] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 24.79%
YoY- -82.78%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 847,478 701,260 670,952 575,248 534,168 374,376 307,418 18.39%
PBT 186,788 480,962 749,080 154,216 860,580 136,574 102,960 10.42%
Tax -8,932 -6,180 -8,012 -8,244 -7,714 -3,698 0 -
NP 177,856 474,782 741,068 145,972 852,866 132,876 102,960 9.52%
-
NP to SH 177,856 474,782 744,026 146,832 852,866 132,876 102,960 9.52%
-
Tax Rate 4.78% 1.28% 1.07% 5.35% 0.90% 2.71% 0.00% -
Total Cost 669,622 226,478 -70,116 429,276 -318,698 241,500 204,458 21.84%
-
Net Worth 2,174,052 2,060,765 2,381,388 2,183,567 1,759,372 1,885,543 1,420,137 7.34%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 153,118 - - - - - -
Div Payout % - 32.25% - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 2,174,052 2,060,765 2,381,388 2,183,567 1,759,372 1,885,543 1,420,137 7.34%
NOSH 578,205 575,632 573,828 573,114 573,085 522,311 2,535,960 -21.82%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 20.99% 67.70% 110.45% 25.38% 159.66% 35.49% 33.49% -
ROE 8.18% 23.04% 31.24% 6.72% 48.48% 7.05% 7.25% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 146.57 121.82 116.93 100.37 93.21 71.68 12.12 51.44%
EPS 30.76 82.48 129.66 25.62 148.82 25.44 4.06 40.10%
DPS 0.00 26.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.58 4.15 3.81 3.07 3.61 0.56 37.31%
Adjusted Per Share Value based on latest NOSH - 572,929
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 45.84 37.93 36.29 31.11 28.89 20.25 16.63 18.39%
EPS 9.62 25.68 40.24 7.94 46.13 7.19 5.57 9.52%
DPS 0.00 8.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1759 1.1146 1.2881 1.1811 0.9516 1.0199 0.7681 7.34%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 9.70 7.60 6.76 4.62 3.84 3.59 3.70 -
P/RPS 6.62 6.24 5.78 4.60 4.12 5.01 30.52 -22.46%
P/EPS 31.53 9.21 5.21 18.03 2.58 14.11 91.13 -16.19%
EY 3.17 10.85 19.18 5.55 38.76 7.09 1.10 19.27%
DY 0.00 3.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.12 1.63 1.21 1.25 0.99 6.61 -14.50%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 30/08/16 21/08/15 22/08/14 22/08/13 16/08/12 24/08/11 -
Price 9.66 8.07 5.66 4.84 3.71 3.31 2.67 -
P/RPS 6.59 6.62 4.84 4.82 3.98 4.62 22.03 -18.20%
P/EPS 31.40 9.78 4.37 18.89 2.49 13.01 65.76 -11.58%
EY 3.18 10.22 22.91 5.29 40.11 7.69 1.52 13.07%
DY 0.00 3.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.25 1.36 1.27 1.21 0.92 4.77 -9.78%

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