[T7GLOBAL] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 75.42%
YoY- -138.42%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 83,278 61,326 53,018 47,960 60,683 55,828 47,028 46.11%
PBT 4,825 -5,701 -7,126 -17,712 -73,804 -64,894 426 400.64%
Tax 238 -608 -932 -1,028 -2,451 -1,645 -884 -
NP 5,063 -6,309 -8,058 -18,740 -76,255 -66,540 -458 -
-
NP to SH 4,309 -6,309 -8,058 -18,740 -76,255 -66,540 -458 -
-
Tax Rate -4.93% - - - - - 207.51% -
Total Cost 78,215 67,635 61,076 66,700 136,938 122,368 47,486 39.25%
-
Net Worth 122,094 109,930 114,028 113,346 120,919 143,448 194,650 -26.62%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 122,094 109,930 114,028 113,346 120,919 143,448 194,650 -26.62%
NOSH 381,546 381,545 380,094 377,822 377,874 377,496 381,666 -0.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.08% -10.29% -15.20% -39.07% -125.66% -119.19% -0.97% -
ROE 3.53% -5.74% -7.07% -16.53% -63.06% -46.39% -0.24% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.83 16.18 13.95 12.69 16.06 14.79 12.32 46.17%
EPS 1.34 -1.67 -2.12 -4.96 -20.18 -17.63 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.29 0.30 0.30 0.32 0.38 0.51 -26.60%
Adjusted Per Share Value based on latest NOSH - 377,822
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.90 7.29 6.31 5.70 7.22 6.64 5.59 46.12%
EPS 0.51 -0.75 -0.96 -2.23 -9.07 -7.91 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1452 0.1307 0.1356 0.1348 0.1438 0.1706 0.2315 -26.62%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.33 0.31 0.30 0.32 0.34 0.36 0.46 -
P/RPS 1.51 1.92 2.15 2.52 2.12 2.43 3.73 -45.12%
P/EPS 29.22 -18.63 -14.15 -6.45 -1.68 -2.04 -383.33 -
EY 3.42 -5.37 -7.07 -15.50 -59.35 -48.96 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.07 1.00 1.07 1.06 0.95 0.90 9.36%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 23/11/16 25/08/16 23/05/16 23/02/16 25/11/15 26/08/15 -
Price 0.36 0.31 0.315 0.33 0.325 0.37 0.335 -
P/RPS 1.65 1.92 2.26 2.60 2.02 2.50 2.72 -28.23%
P/EPS 31.88 -18.63 -14.86 -6.65 -1.61 -2.10 -279.17 -
EY 3.14 -5.37 -6.73 -15.03 -62.09 -47.64 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.07 1.05 1.10 1.02 0.97 0.66 42.88%

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