[T7GLOBAL] QoQ Cumulative 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- 109.81%
YoY- 265.26%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 263,707 204,695 130,698 66,394 334,438 279,117 202,749 19.05%
PBT -25,718 -18,704 -12,311 -981 -56,168 -23,081 -9,767 90.12%
Tax 16,711 13,392 13,731 7,136 1,812 27,273 14,200 11.41%
NP -9,007 -5,312 1,420 6,155 -54,356 4,192 4,433 -
-
NP to SH -11,585 -7,556 -614 5,432 -55,395 3,420 3,849 -
-
Tax Rate - - - - - - - -
Total Cost 272,714 210,007 129,278 60,239 388,794 274,925 198,316 23.54%
-
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 127,754 127,870 - - - - - -
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% -4.73% -0.21% 1.70% -17.72% 0.93% 1.05% -
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 70.44 44.56 22.86 115.55 96.30 70.06 18.79%
EPS -9.98 -2.60 -0.21 1.87 -19.14 1.18 1.33 -
DPS 44.00 44.00 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 24.34 15.54 7.90 39.78 33.20 24.11 19.06%
EPS -1.38 -0.90 -0.07 0.65 -6.59 0.41 0.46 -
DPS 15.19 15.21 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 0.57 1.64 3.72 0.66 0.77 1.43 -54.26%
P/EPS -10.03 -15.38 -348.75 45.45 -3.97 62.71 75.19 -
EY -9.97 -6.50 -0.29 2.20 -25.18 1.59 1.33 -
DY 110.00 110.00 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 0.57 0.88 2.80 0.80 0.88 1.21 -56.93%
P/EPS -7.64 -15.38 -186.32 34.22 -4.86 72.03 63.91 -
EY -13.08 -6.50 -0.54 2.92 -20.58 1.39 1.56 -
DY 144.26 110.00 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