[T7GLOBAL] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 81.88%
YoY- 95.64%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 272,027 327,791 293,832 304,844 287,382 263,756 260,065 3.04%
PBT 10,120 12,739 2,642 -2,328 -19,871 -25,719 -51,792 -
Tax 2,602 1,127 2,296 1,806 7,946 16,710 -12,070 -
NP 12,722 13,866 4,938 -522 -11,925 -9,009 -63,862 -
-
NP to SH 10,371 10,910 2,364 -2,607 -14,385 -11,587 -66,373 -
-
Tax Rate -25.71% -8.85% -86.90% - - - - -
Total Cost 259,305 313,925 288,894 305,366 299,307 272,765 323,927 -13.79%
-
Net Worth 187,447 480,531 169,210 0 156,303 154,660 159,707 11.27%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 128,397 256,162 256,162 256,162 127,765 -
Div Payout % - - 5,431.35% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 187,447 480,531 169,210 0 156,303 154,660 159,707 11.27%
NOSH 367,543 961,063 307,656 292,244 289,450 291,811 290,376 17.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.68% 4.23% 1.68% -0.17% -4.15% -3.42% -24.56% -
ROE 5.53% 2.27% 1.40% 0.00% -9.20% -7.49% -41.56% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 74.01 34.11 95.51 104.31 99.29 90.39 89.56 -11.94%
EPS 2.82 1.14 0.77 -0.89 -4.97 -3.97 -22.86 -
DPS 0.00 0.00 41.73 88.00 88.00 88.00 44.00 -
NAPS 0.51 0.50 0.55 0.00 0.54 0.53 0.55 -4.91%
Adjusted Per Share Value based on latest NOSH - 292,244
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.35 38.98 34.95 36.26 34.18 31.37 30.93 3.04%
EPS 1.23 1.30 0.28 -0.31 -1.71 -1.38 -7.89 -
DPS 0.00 0.00 15.27 30.47 30.47 30.47 15.20 -
NAPS 0.2229 0.5715 0.2012 0.00 0.1859 0.1839 0.1899 11.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.55 0.63 0.605 0.515 0.325 0.40 0.40 -
P/RPS 0.74 1.85 0.63 0.49 0.33 0.44 0.45 39.36%
P/EPS 19.49 55.50 78.74 -57.73 -6.54 -10.07 -1.75 -
EY 5.13 1.80 1.27 -1.73 -15.29 -9.93 -57.14 -
DY 0.00 0.00 68.98 170.87 270.77 220.00 110.00 -
P/NAPS 1.08 1.26 1.10 0.00 0.60 0.75 0.73 29.86%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 29/11/13 28/08/13 23/05/13 27/02/13 16/11/12 -
Price 0.58 0.59 0.625 0.565 0.69 0.305 0.40 -
P/RPS 0.78 1.73 0.65 0.54 0.69 0.34 0.45 44.34%
P/EPS 20.55 51.97 81.34 -63.34 -13.88 -7.68 -1.75 -
EY 4.87 1.92 1.23 -1.58 -7.20 -13.02 -57.14 -
DY 0.00 0.00 66.77 155.75 127.54 288.52 110.00 -
P/NAPS 1.14 1.18 1.14 0.00 1.28 0.58 0.73 34.63%

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