[TIMECOM] YoY Cumulative 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- 1081.78%
YoY- 541.85%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 350,630 335,476 287,624 267,084 187,188 153,709 148,217 15.41%
PBT 240,481 374,540 77,108 430,290 68,287 51,480 41,750 33.85%
Tax -3,090 -4,006 -4,122 -3,857 -1,849 0 0 -
NP 237,391 370,534 72,986 426,433 66,438 51,480 41,750 33.56%
-
NP to SH 237,391 372,013 73,416 426,433 66,438 51,480 41,750 33.56%
-
Tax Rate 1.28% 1.07% 5.35% 0.90% 2.71% 0.00% 0.00% -
Total Cost 113,239 -35,058 214,638 -159,349 120,750 102,229 106,467 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 76,559 - - - - - - -
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 11.52% 15.62% 3.36% 24.24% 3.52% 3.63% 3.67% -
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 60.91 58.46 50.19 46.60 35.84 6.06 5.86 47.67%
EPS 41.24 64.83 12.81 74.41 12.72 2.03 1.65 70.90%
DPS 13.30 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 18.99 18.17 15.58 14.47 10.14 8.33 8.03 15.41%
EPS 12.86 20.15 3.98 23.10 3.60 2.79 2.26 33.57%
DPS 4.15 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 12.48 11.56 9.21 8.24 10.02 61.04 39.78 -17.55%
P/EPS 18.43 10.43 36.07 5.16 28.22 182.27 141.21 -28.75%
EY 5.43 9.59 2.77 19.38 3.54 0.55 0.71 40.32%
DY 1.75 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 13.25 9.68 9.64 7.96 9.24 44.05 48.65 -19.47%
P/EPS 19.57 8.73 37.78 4.99 26.02 131.53 172.73 -30.41%
EY 5.11 11.45 2.65 20.06 3.84 0.76 0.58 43.66%
DY 1.65 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