[T7GLOBAL] QoQ TTM 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- 42.51%
YoY- 106.77%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 61,833 81,009 107,124 180,690 224,763 272,027 327,791 -67.20%
PBT -921 -3,780 205 4,370 3,001 10,120 12,739 -
Tax 871 781 856 1,234 1,844 2,602 1,127 -15.82%
NP -50 -2,999 1,061 5,604 4,845 12,722 13,866 -
-
NP to SH -50 -2,999 1,061 4,888 3,430 10,371 10,910 -
-
Tax Rate - - -417.56% -28.24% -61.45% -25.71% -8.85% -
Total Cost 61,883 84,008 106,063 175,086 219,918 259,305 313,925 -66.22%
-
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 -0.08% -3.70% 0.99% 3.10% 2.16% 4.68% 4.23% -
ROE -0.03% -1.59% 0.57% 2.62% 1.94% 5.53% 2.27% -
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 16.38 21.44 29.41 49.31 64.85 74.01 34.11 -38.75%
EPS -0.01 -0.79 0.29 1.33 0.99 2.82 1.14 -
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 7.35 9.63 12.74 21.49 26.73 32.35 38.98 -67.21%
EPS -0.01 -0.36 0.13 0.58 0.41 1.23 1.30 -
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 2.81 2.45 1.22 1.14 0.91 0.74 1.85 32.23%
P/EPS -3,472.00 -66.15 123.58 41.98 59.61 19.49 55.50 -
EY -0.03 -1.51 0.81 2.38 1.68 5.13 1.80 -
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 2.04 2.19 1.87 0.79 0.89 0.78 1.73 11.64%
P/EPS -2,528.52 -59.22 188.80 29.24 58.60 20.55 51.97 -
EY -0.04 -1.69 0.53 3.42 1.71 4.87 1.92 -
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