[T7GLOBAL] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 57.87%
YoY- 74.05%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 15,373 8,141 19,405 18,914 34,549 34,256 92,971 -69.97%
PBT 1,950 -1,737 -1,082 -52 -909 2,248 3,083 -26.37%
Tax -214 -228 1,772 -459 -304 -153 2,150 -
NP 1,736 -1,965 690 -511 -1,213 2,095 5,233 -52.17%
-
NP to SH 1,736 -1,965 690 -511 -1,213 2,095 4,517 -47.23%
-
Tax Rate 10.97% - - - - 6.81% -69.74% -
Total Cost 13,637 10,106 18,715 19,425 35,762 32,161 87,738 -71.19%
-
Net Worth 192,469 188,942 185,747 186,878 176,751 187,447 480,531 -45.75%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 192,469 188,942 185,747 186,878 176,751 187,447 480,531 -45.75%
NOSH 377,391 377,884 364,210 366,428 346,571 367,543 961,063 -46.46%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.29% -24.14% 3.56% -2.70% -3.51% 6.12% 5.63% -
ROE 0.90% -1.04% 0.37% -0.27% -0.69% 1.12% 0.94% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.07 2.15 5.33 5.16 9.97 9.32 9.67 -43.92%
EPS 0.46 -0.52 0.19 -0.14 -0.35 0.57 1.28 -49.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.51 0.51 0.51 0.51 0.50 1.33%
Adjusted Per Share Value based on latest NOSH - 366,428
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.83 0.97 2.31 2.25 4.11 4.07 11.06 -69.96%
EPS 0.21 -0.23 0.08 -0.06 -0.14 0.25 0.54 -46.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2289 0.2247 0.2209 0.2223 0.2102 0.2229 0.5715 -45.75%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.46 0.525 0.36 0.56 0.59 0.55 0.63 -
P/RPS 11.29 24.37 6.76 10.85 5.92 5.90 6.51 44.49%
P/EPS 100.00 -100.96 190.02 -401.57 -168.57 96.49 134.04 -17.78%
EY 1.00 -0.99 0.53 -0.25 -0.59 1.04 0.75 21.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.05 0.71 1.10 1.16 1.08 1.26 -20.14%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/05/15 26/02/15 20/11/14 25/08/14 28/05/14 27/02/14 -
Price 0.335 0.47 0.55 0.39 0.58 0.58 0.59 -
P/RPS 8.22 21.82 10.32 7.56 5.82 6.22 6.10 22.06%
P/EPS 72.83 -90.38 290.31 -279.66 -165.71 101.75 125.53 -30.50%
EY 1.37 -1.11 0.34 -0.36 -0.60 0.98 0.80 43.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.94 1.08 0.76 1.14 1.14 1.18 -32.18%

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