[T7GLOBAL] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -134.38%
YoY- 71.63%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 34,549 34,256 92,971 62,987 81,813 90,020 59,012 -30.08%
PBT -909 2,248 3,083 -1,421 6,210 4,867 -7,014 -74.48%
Tax -304 -153 2,150 151 454 -1,628 3,319 -
NP -1,213 2,095 5,233 -1,270 6,664 3,239 -3,695 -52.50%
-
NP to SH -1,213 2,095 4,517 -1,969 5,728 2,634 -4,029 -55.17%
-
Tax Rate - 6.81% -69.74% - -7.31% 33.45% - -
Total Cost 35,762 32,161 87,738 64,257 75,149 86,781 62,707 -31.29%
-
Net Worth 176,751 187,447 480,531 169,210 163,657 156,303 154,660 9.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 128,397 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 176,751 187,447 480,531 169,210 163,657 156,303 154,660 9.33%
NOSH 346,571 367,543 961,063 307,656 292,244 289,450 291,811 12.18%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -3.51% 6.12% 5.63% -2.02% 8.15% 3.60% -6.26% -
ROE -0.69% 1.12% 0.94% -1.16% 3.50% 1.69% -2.61% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.97 9.32 9.67 20.47 27.99 31.10 20.22 -37.66%
EPS -0.35 0.57 1.28 -0.64 1.96 0.91 -2.45 -72.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 44.00 -
NAPS 0.51 0.51 0.50 0.55 0.56 0.54 0.53 -2.53%
Adjusted Per Share Value based on latest NOSH - 307,656
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.11 4.07 11.06 7.49 9.73 10.71 7.02 -30.08%
EPS -0.14 0.25 0.54 -0.23 0.68 0.31 -0.48 -56.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.27 -
NAPS 0.2102 0.2229 0.5715 0.2012 0.1946 0.1859 0.1839 9.34%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.59 0.55 0.63 0.605 0.515 0.325 0.40 -
P/RPS 5.92 5.90 6.51 2.96 1.84 1.05 1.98 107.95%
P/EPS -168.57 96.49 134.04 -94.53 26.28 35.71 -28.97 224.55%
EY -0.59 1.04 0.75 -1.06 3.81 2.80 -3.45 -69.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 110.00 -
P/NAPS 1.16 1.08 1.26 1.10 0.92 0.60 0.75 33.84%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 28/05/14 27/02/14 29/11/13 28/08/13 23/05/13 27/02/13 -
Price 0.58 0.58 0.59 0.625 0.565 0.69 0.305 -
P/RPS 5.82 6.22 6.10 3.05 2.02 2.22 1.51 146.43%
P/EPS -165.71 101.75 125.53 -97.66 28.83 75.82 -22.09 284.62%
EY -0.60 0.98 0.80 -1.02 3.47 1.32 -4.53 -74.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 144.26 -
P/NAPS 1.14 1.14 1.18 1.14 1.01 1.28 0.58 57.10%

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