[T7GLOBAL] QoQ Cumulative 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- -80.8%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative 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 87,940 68,805 34,256 327,791 234,820 171,833 -26.85%
PBT 205 1,287 1,339 2,248 12,739 9,656 11,077 -92.95%
Tax 856 -916 -457 -153 1,294 -1,599 -1,174 -
NP 1,061 371 882 2,095 14,033 8,057 9,903 -77.35%
-
NP to SH 1,061 371 882 2,095 10,910 6,393 8,362 -74.65%
-
Tax Rate -417.56% 71.17% 34.13% 6.81% -10.16% 16.56% 10.60% -
Total Cost 106,284 87,569 67,923 32,161 313,758 226,763 161,930 -24.41%
-
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% 0.20% 0.35% 1.12% 2.58% 3.93% 5.13% -
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 23.83 14.04 9.32 38.76 79.34 58.98 -37.13%
EPS 0.29 0.10 0.18 0.57 3.52 2.16 2.87 -78.21%
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 12.67 10.38 8.12 4.04 38.70 27.73 20.29 -26.88%
EPS 0.13 0.04 0.10 0.25 1.29 0.75 0.99 -74.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2203 0.2222 0.2951 0.2213 0.4993 0.1922 0.1927 9.30%
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 2.35 4.20 5.90 1.63 0.76 0.87 25.88%
P/EPS 124.14 556.98 327.78 96.49 48.84 28.01 17.94 261.85%
EY 0.81 0.18 0.31 1.04 2.05 3.57 5.57 -72.24%
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 1.64 4.13 6.22 1.52 0.79 0.96 55.78%
P/EPS 189.66 387.90 322.22 101.75 45.74 28.94 19.69 350.84%
EY 0.53 0.26 0.31 0.98 2.19 3.46 5.08 -77.74%
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