[TIMECOM] YoY 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- 981.78%
YoY- 949.72%
Quarter Report
Latest QR
Upcoming QR
TIMECOM's Result
TIMECOM's Financial Summary
View:
Show?
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 175,433 163,767 155,743 134,073 105,928 83,649 83,177 13.23%
PBT 201,173 316,993 45,290 392,404 38,658 28,597 22,982 43.51%
Tax -1,378 -2,346 -1,630 -2,055 -1,472 0 0 -
NP 199,795 314,647 43,660 390,349 37,186 28,597 22,982 43.34%
-
NP to SH 199,795 315,434 44,001 390,349 37,186 28,597 22,982 43.34%
-
Tax Rate 0.68% 0.74% 3.60% 0.52% 3.81% 0.00% 0.00% -
Total Cost -24,362 -150,880 112,083 -256,276 68,742 55,052 60,195 -
-
Net Worth 2,060,691 2,381,391 2,182,862 1,759,464 1,942,712 1,417,196 1,136,472 10.41%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 76,556 - - - - - - -
Div Payout % 38.32% - - - - - - -
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 2,060,691 2,381,391 2,182,862 1,759,464 1,942,712 1,417,196 1,136,472 10.41%
NOSH 575,612 573,829 572,929 573,115 538,147 2,530,707 2,525,494 -21.82%
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 113.89% 192.13% 28.03% 291.15% 35.10% 34.19% 27.63% -
ROE 9.70% 13.25% 2.02% 22.19% 1.91% 2.02% 2.02% -
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 30.48 28.54 27.18 23.39 19.68 3.31 3.29 44.87%
EPS 34.71 54.97 7.68 68.11 6.91 1.13 0.91 83.37%
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 9.49 8.86 8.42 7.25 5.73 4.52 4.50 13.22%
EPS 10.81 17.06 2.38 21.11 2.01 1.55 1.24 43.41%
DPS 4.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1146 1.2881 1.1807 0.9517 1.0508 0.7665 0.6147 10.41%
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 24.94 23.69 17.00 16.41 18.24 111.94 70.75 -15.93%
P/EPS 21.90 12.30 60.16 5.64 51.95 327.43 256.04 -33.59%
EY 4.57 8.13 1.66 17.74 1.92 0.31 0.39 50.65%
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 26.48 19.83 17.80 15.86 16.82 80.78 86.53 -17.89%
P/EPS 23.25 10.30 63.02 5.45 47.90 236.28 313.19 -35.14%
EY 4.30 9.71 1.59 18.36 2.09 0.42 0.32 54.12%
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