[T7GLOBAL] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -23.19%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 107,345 117,253 137,610 137,024 327,791 313,093 343,666 -53.86%
PBT 205 1,716 2,678 8,992 12,739 12,874 22,154 -95.55%
Tax 856 -1,221 -914 -612 1,294 -2,132 -2,348 -
NP 1,061 494 1,764 8,380 14,033 10,742 19,806 -85.71%
-
NP to SH 1,061 494 1,764 8,380 10,910 8,524 16,724 -84.01%
-
Tax Rate -417.56% 71.15% 34.13% 6.81% -10.16% 16.56% 10.60% -
Total Cost 106,284 116,758 135,846 128,644 313,758 302,350 323,860 -52.32%
-
Net Worth 186,589 188,189 249,899 187,447 422,868 162,784 163,160 9.33%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 186,589 188,189 249,899 187,447 422,868 162,784 163,160 9.33%
NOSH 365,862 368,999 489,999 367,543 845,736 295,972 291,358 16.34%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.99% 0.42% 1.28% 6.12% 4.28% 3.43% 5.76% -
ROE 0.57% 0.26% 0.71% 4.47% 2.58% 5.24% 10.25% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 29.34 31.78 28.08 37.28 38.76 105.78 117.95 -60.34%
EPS 0.29 0.13 0.36 2.28 3.52 2.88 5.74 -86.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.51 0.51 0.50 0.55 0.56 -6.02%
Adjusted Per Share Value based on latest NOSH - 367,543
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.77 13.95 16.37 16.30 38.98 37.24 40.87 -53.85%
EPS 0.13 0.06 0.21 1.00 1.30 1.01 1.99 -83.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2219 0.2238 0.2972 0.2229 0.5029 0.1936 0.194 9.34%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.36 0.56 0.59 0.55 0.63 0.605 0.515 -
P/RPS 1.23 1.76 2.10 1.48 1.63 0.57 0.44 98.07%
P/EPS 124.14 417.74 163.89 24.12 48.84 21.01 8.97 473.67%
EY 0.81 0.24 0.61 4.15 2.05 4.76 11.15 -82.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.10 1.16 1.08 1.26 1.10 0.92 -15.82%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 25/08/14 28/05/14 27/02/14 29/11/13 28/08/13 -
Price 0.55 0.39 0.58 0.58 0.59 0.625 0.565 -
P/RPS 1.87 1.23 2.07 1.56 1.52 0.59 0.48 146.97%
P/EPS 189.66 290.92 161.11 25.44 45.74 21.70 9.84 615.01%
EY 0.53 0.34 0.62 3.93 2.19 4.61 10.16 -85.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.76 1.14 1.14 1.18 1.14 1.01 4.55%

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