[TIMECOM] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TIMECOM] TIME DOTCOM BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -81.37%
YoY- 23.36%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 175,197 171,709 131,881 133,011 81,260 70,060 65,040 17.93%
PBT 39,308 57,547 31,818 37,886 29,629 22,883 18,768 13.09%
Tax -1,712 -1,660 -2,492 -1,802 -377 0 0 -
NP 37,596 55,887 29,326 36,084 29,252 22,883 18,768 12.26%
-
NP to SH 37,596 56,579 29,415 36,084 29,252 22,883 18,768 12.26%
-
Tax Rate 4.36% 2.88% 7.83% 4.76% 1.27% 0.00% 0.00% -
Total Cost 137,601 115,822 102,555 96,927 52,008 47,177 46,272 19.89%
-
Net Worth 2,043,886 2,410,058 2,092,880 2,336,868 1,840,858 1,398,405 1,115,935 10.60%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 32,134 - - - - - -
Div Payout % - 56.80% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,043,886 2,410,058 2,092,880 2,336,868 1,840,858 1,398,405 1,115,935 10.60%
NOSH 575,742 573,823 573,391 572,761 2,521,724 2,542,555 2,536,216 -21.87%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 21.46% 32.55% 22.24% 27.13% 36.00% 32.66% 28.86% -
ROE 1.84% 2.35% 1.41% 1.54% 1.59% 1.64% 1.68% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.43 29.92 23.00 23.22 3.22 2.76 2.56 51.01%
EPS 6.53 9.86 5.13 6.30 1.16 0.90 0.74 43.70%
DPS 0.00 5.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.55 4.20 3.65 4.08 0.73 0.55 0.44 41.57%
Adjusted Per Share Value based on latest NOSH - 572,761
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.49 9.30 7.14 7.21 4.40 3.80 3.52 17.95%
EPS 2.04 3.06 1.59 1.95 1.58 1.24 1.02 12.23%
DPS 0.00 1.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1072 1.3055 1.1337 1.2659 0.9972 0.7575 0.6045 10.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 7.28 5.92 3.85 4.00 3.38 4.28 2.42 -
P/RPS 23.92 19.78 16.74 17.22 104.89 155.33 94.37 -20.43%
P/EPS 111.49 60.04 75.05 63.49 291.38 475.56 327.03 -16.40%
EY 0.90 1.67 1.33 1.58 0.34 0.21 0.31 19.41%
DY 0.00 0.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.41 1.05 0.98 4.63 7.78 5.50 -15.15%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 27/05/15 26/05/14 16/05/13 18/05/12 30/05/11 27/05/10 -
Price 7.37 6.10 4.48 4.30 2.71 3.97 2.03 -
P/RPS 24.22 20.39 19.48 18.52 84.10 144.08 79.16 -17.89%
P/EPS 112.86 61.87 87.33 68.25 233.62 441.11 274.32 -13.74%
EY 0.89 1.62 1.15 1.47 0.43 0.23 0.36 16.26%
DY 0.00 0.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.45 1.23 1.05 3.71 7.22 4.61 -12.41%

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