[T7GLOBAL] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -14.99%
YoY- 79.09%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 313,093 343,666 360,080 263,707 272,926 261,396 265,576 11.58%
PBT 12,874 22,154 19,468 -25,718 -24,938 -24,622 -3,924 -
Tax -2,132 -2,348 -6,512 16,711 17,856 27,462 28,544 -
NP 10,742 19,806 12,956 -9,007 -7,082 2,840 24,620 -42.44%
-
NP to SH 8,524 16,724 10,536 -11,585 -10,074 -1,228 21,728 -46.37%
-
Tax Rate 16.56% 10.60% 33.45% - - - - -
Total Cost 302,350 323,860 347,124 272,714 280,009 258,556 240,956 16.32%
-
Net Worth 162,784 163,160 156,303 153,885 159,838 293,333 319,529 -36.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 127,754 170,494 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 162,784 163,160 156,303 153,885 159,838 293,333 319,529 -36.18%
NOSH 295,972 291,358 289,450 290,350 290,615 293,333 290,481 1.25%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.43% 5.76% 3.60% -3.42% -2.60% 1.09% 9.27% -
ROE 5.24% 10.25% 6.74% -7.53% -6.30% -0.42% 6.80% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 105.78 117.95 124.40 90.82 93.91 89.11 91.43 10.19%
EPS 2.88 5.74 3.64 -9.98 -3.47 -0.42 7.48 -47.04%
DPS 0.00 0.00 0.00 44.00 58.67 0.00 0.00 -
NAPS 0.55 0.56 0.54 0.53 0.55 1.00 1.10 -36.97%
Adjusted Per Share Value based on latest NOSH - 291,811
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 37.24 40.87 42.82 31.36 32.46 31.09 31.59 11.58%
EPS 1.01 1.99 1.25 -1.38 -1.20 -0.15 2.58 -46.45%
DPS 0.00 0.00 0.00 15.19 20.28 0.00 0.00 -
NAPS 0.1936 0.194 0.1859 0.183 0.1901 0.3489 0.38 -36.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.605 0.515 0.325 0.40 0.40 0.73 0.85 -
P/RPS 0.57 0.44 0.26 0.44 0.43 0.82 0.93 -27.82%
P/EPS 21.01 8.97 8.93 -10.03 -11.54 -174.38 11.36 50.61%
EY 4.76 11.15 11.20 -9.97 -8.67 -0.57 8.80 -33.58%
DY 0.00 0.00 0.00 110.00 146.67 0.00 0.00 -
P/NAPS 1.10 0.92 0.60 0.75 0.73 0.73 0.77 26.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 23/05/13 27/02/13 16/11/12 30/08/12 25/05/12 -
Price 0.625 0.565 0.69 0.305 0.40 0.39 0.64 -
P/RPS 0.59 0.48 0.55 0.34 0.43 0.44 0.70 -10.76%
P/EPS 21.70 9.84 18.96 -7.64 -11.54 -93.16 8.56 85.81%
EY 4.61 10.16 5.28 -13.08 -8.67 -1.07 11.69 -46.19%
DY 0.00 0.00 0.00 144.26 146.67 0.00 0.00 -
P/NAPS 1.14 1.01 1.28 0.58 0.73 0.39 0.58 56.84%

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