[T7GLOBAL] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 139.22%
YoY- 265.26%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 263,707 272,926 261,396 265,576 334,438 372,156 405,498 -24.83%
PBT -25,718 -24,938 -24,622 -3,924 -56,168 -30,774 -19,534 20.02%
Tax 16,711 17,856 27,462 28,544 1,812 36,363 28,400 -29.66%
NP -9,007 -7,082 2,840 24,620 -54,356 5,589 8,866 -
-
NP to SH -11,585 -10,074 -1,228 21,728 -55,395 4,560 7,698 -
-
Tax Rate - - - - - - - -
Total Cost 272,714 280,009 258,556 240,956 388,794 366,566 396,632 -22.00%
-
Net Worth 153,885 159,838 293,333 319,529 312,573 368,084 367,536 -43.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 127,754 170,494 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 153,885 159,838 293,333 319,529 312,573 368,084 367,536 -43.88%
NOSH 290,350 290,615 293,333 290,481 289,420 289,830 289,398 0.21%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -3.42% -2.60% 1.09% 9.27% -16.25% 1.50% 2.19% -
ROE -7.53% -6.30% -0.42% 6.80% -17.72% 1.24% 2.09% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 90.82 93.91 89.11 91.43 115.55 128.40 140.12 -25.00%
EPS -9.98 -3.47 -0.42 7.48 -19.14 1.57 2.66 -
DPS 44.00 58.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.55 1.00 1.10 1.08 1.27 1.27 -44.00%
Adjusted Per Share Value based on latest NOSH - 290,481
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 31.36 32.46 31.09 31.59 39.78 44.26 48.23 -24.84%
EPS -1.38 -1.20 -0.15 2.58 -6.59 0.54 0.92 -
DPS 15.19 20.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.1901 0.3489 0.38 0.3717 0.4378 0.4371 -43.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.40 0.40 0.73 0.85 0.76 0.74 1.00 -
P/RPS 0.44 0.43 0.82 0.93 0.66 0.58 0.71 -27.20%
P/EPS -10.03 -11.54 -174.38 11.36 -3.97 47.03 37.59 -
EY -9.97 -8.67 -0.57 8.80 -25.18 2.13 2.66 -
DY 110.00 146.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.73 0.77 0.70 0.58 0.79 -3.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 16/11/12 30/08/12 25/05/12 27/02/12 16/11/11 24/08/11 -
Price 0.305 0.40 0.39 0.64 0.93 0.85 0.85 -
P/RPS 0.34 0.43 0.44 0.70 0.80 0.66 0.61 -32.15%
P/EPS -7.64 -11.54 -93.16 8.56 -4.86 54.03 31.95 -
EY -13.08 -8.67 -1.07 11.69 -20.58 1.85 3.13 -
DY 144.26 146.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.73 0.39 0.58 0.86 0.67 0.67 -9.12%

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