[T7GLOBAL] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
16-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -720.41%
YoY- -320.94%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 343,666 360,080 263,707 272,926 261,396 265,576 334,438 1.83%
PBT 22,154 19,468 -25,718 -24,938 -24,622 -3,924 -56,168 -
Tax -2,348 -6,512 16,711 17,856 27,462 28,544 1,812 -
NP 19,806 12,956 -9,007 -7,082 2,840 24,620 -54,356 -
-
NP to SH 16,724 10,536 -11,585 -10,074 -1,228 21,728 -55,395 -
-
Tax Rate 10.60% 33.45% - - - - - -
Total Cost 323,860 347,124 272,714 280,009 258,556 240,956 388,794 -11.47%
-
Net Worth 163,160 156,303 153,885 159,838 293,333 319,529 312,573 -35.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 127,754 170,494 - - - -
Div Payout % - - 0.00% 0.00% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 163,160 156,303 153,885 159,838 293,333 319,529 312,573 -35.19%
NOSH 291,358 289,450 290,350 290,615 293,333 290,481 289,420 0.44%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.76% 3.60% -3.42% -2.60% 1.09% 9.27% -16.25% -
ROE 10.25% 6.74% -7.53% -6.30% -0.42% 6.80% -17.72% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 117.95 124.40 90.82 93.91 89.11 91.43 115.55 1.38%
EPS 5.74 3.64 -9.98 -3.47 -0.42 7.48 -19.14 -
DPS 0.00 0.00 44.00 58.67 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.53 0.55 1.00 1.10 1.08 -35.48%
Adjusted Per Share Value based on latest NOSH - 290,376
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 40.87 42.82 31.36 32.46 31.09 31.59 39.78 1.82%
EPS 1.99 1.25 -1.38 -1.20 -0.15 2.58 -6.59 -
DPS 0.00 0.00 15.19 20.28 0.00 0.00 0.00 -
NAPS 0.194 0.1859 0.183 0.1901 0.3489 0.38 0.3717 -35.20%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.515 0.325 0.40 0.40 0.73 0.85 0.76 -
P/RPS 0.44 0.26 0.44 0.43 0.82 0.93 0.66 -23.70%
P/EPS 8.97 8.93 -10.03 -11.54 -174.38 11.36 -3.97 -
EY 11.15 11.20 -9.97 -8.67 -0.57 8.80 -25.18 -
DY 0.00 0.00 110.00 146.67 0.00 0.00 0.00 -
P/NAPS 0.92 0.60 0.75 0.73 0.73 0.77 0.70 20.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 23/05/13 27/02/13 16/11/12 30/08/12 25/05/12 27/02/12 -
Price 0.565 0.69 0.305 0.40 0.39 0.64 0.93 -
P/RPS 0.48 0.55 0.34 0.43 0.44 0.70 0.80 -28.88%
P/EPS 9.84 18.96 -7.64 -11.54 -93.16 8.56 -4.86 -
EY 10.16 5.28 -13.08 -8.67 -1.07 11.69 -20.58 -
DY 0.00 0.00 144.26 146.67 0.00 0.00 0.00 -
P/NAPS 1.01 1.28 0.58 0.73 0.39 0.58 0.86 11.32%

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