[T7GLOBAL] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 190.95%
YoY- -51.51%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 327,791 313,093 343,666 360,080 263,707 272,926 261,396 16.23%
PBT 12,739 12,874 22,154 19,468 -25,718 -24,938 -24,622 -
Tax 1,294 -2,132 -2,348 -6,512 16,711 17,856 27,462 -86.88%
NP 14,033 10,742 19,806 12,956 -9,007 -7,082 2,840 189.26%
-
NP to SH 10,910 8,524 16,724 10,536 -11,585 -10,074 -1,228 -
-
Tax Rate -10.16% 16.56% 10.60% 33.45% - - - -
Total Cost 313,758 302,350 323,860 347,124 272,714 280,009 258,556 13.72%
-
Net Worth 422,868 162,784 163,160 156,303 153,885 159,838 293,333 27.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 127,754 170,494 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 422,868 162,784 163,160 156,303 153,885 159,838 293,333 27.52%
NOSH 845,736 295,972 291,358 289,450 290,350 290,615 293,333 102.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.28% 3.43% 5.76% 3.60% -3.42% -2.60% 1.09% -
ROE 2.58% 5.24% 10.25% 6.74% -7.53% -6.30% -0.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.76 105.78 117.95 124.40 90.82 93.91 89.11 -42.50%
EPS 3.52 2.88 5.74 3.64 -9.98 -3.47 -0.42 -
DPS 0.00 0.00 0.00 0.00 44.00 58.67 0.00 -
NAPS 0.50 0.55 0.56 0.54 0.53 0.55 1.00 -36.92%
Adjusted Per Share Value based on latest NOSH - 289,450
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.98 37.24 40.87 42.82 31.36 32.46 31.09 16.22%
EPS 1.30 1.01 1.99 1.25 -1.38 -1.20 -0.15 -
DPS 0.00 0.00 0.00 0.00 15.19 20.28 0.00 -
NAPS 0.5029 0.1936 0.194 0.1859 0.183 0.1901 0.3489 27.51%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.63 0.605 0.515 0.325 0.40 0.40 0.73 -
P/RPS 1.63 0.57 0.44 0.26 0.44 0.43 0.82 57.89%
P/EPS 48.84 21.01 8.97 8.93 -10.03 -11.54 -174.38 -
EY 2.05 4.76 11.15 11.20 -9.97 -8.67 -0.57 -
DY 0.00 0.00 0.00 0.00 110.00 146.67 0.00 -
P/NAPS 1.26 1.10 0.92 0.60 0.75 0.73 0.73 43.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 28/08/13 23/05/13 27/02/13 16/11/12 30/08/12 -
Price 0.59 0.625 0.565 0.69 0.305 0.40 0.39 -
P/RPS 1.52 0.59 0.48 0.55 0.34 0.43 0.44 128.00%
P/EPS 45.74 21.70 9.84 18.96 -7.64 -11.54 -93.16 -
EY 2.19 4.61 10.16 5.28 -13.08 -8.67 -1.07 -
DY 0.00 0.00 0.00 0.00 144.26 146.67 0.00 -
P/NAPS 1.18 1.14 1.01 1.28 0.58 0.73 0.39 108.77%

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