[T7GLOBAL] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 82.54%
YoY- 79.08%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 293,832 304,844 287,382 263,756 260,065 262,434 338,517 -8.99%
PBT 2,642 -2,328 -19,871 -25,719 -51,792 -58,715 -50,881 -
Tax 2,296 1,806 7,946 16,710 -12,070 1,342 5,785 -45.96%
NP 4,938 -522 -11,925 -9,009 -63,862 -57,373 -45,096 -
-
NP to SH 2,364 -2,607 -14,385 -11,587 -66,373 -59,862 -46,676 -
-
Tax Rate -86.90% - - - - - - -
Total Cost 288,894 305,366 299,307 272,765 323,927 319,807 383,613 -17.21%
-
Net Worth 169,210 0 156,303 154,660 159,707 290,769 319,529 -34.51%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 169,210 0 156,303 154,660 159,707 290,769 319,529 -34.51%
NOSH 307,656 292,244 289,450 291,811 290,376 290,769 290,481 3.90%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.68% -0.17% -4.15% -3.42% -24.56% -21.86% -13.32% -
ROE 1.40% 0.00% -9.20% -7.49% -41.56% -20.59% -14.61% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 95.51 104.31 99.29 90.39 89.56 90.26 116.54 -12.41%
EPS 0.77 -0.89 -4.97 -3.97 -22.86 -20.59 -16.07 -
DPS 41.73 88.00 88.00 88.00 44.00 0.00 0.00 -
NAPS 0.55 0.00 0.54 0.53 0.55 1.00 1.10 -36.97%
Adjusted Per Share Value based on latest NOSH - 291,811
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.95 36.26 34.18 31.37 30.93 31.21 40.26 -8.99%
EPS 0.28 -0.31 -1.71 -1.38 -7.89 -7.12 -5.55 -
DPS 15.27 30.47 30.47 30.47 15.20 0.00 0.00 -
NAPS 0.2012 0.00 0.1859 0.1839 0.1899 0.3458 0.38 -34.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.605 0.515 0.325 0.40 0.40 0.73 0.85 -
P/RPS 0.63 0.49 0.33 0.44 0.45 0.81 0.73 -9.34%
P/EPS 78.74 -57.73 -6.54 -10.07 -1.75 -3.55 -5.29 -
EY 1.27 -1.73 -15.29 -9.93 -57.14 -28.20 -18.90 -
DY 68.98 170.87 270.77 220.00 110.00 0.00 0.00 -
P/NAPS 1.10 0.00 0.60 0.75 0.73 0.73 0.77 26.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 23/05/13 27/02/13 16/11/12 30/08/12 25/05/12 -
Price 0.625 0.565 0.69 0.305 0.40 0.39 0.64 -
P/RPS 0.65 0.54 0.69 0.34 0.45 0.43 0.55 11.76%
P/EPS 81.34 -63.34 -13.88 -7.68 -1.75 -1.89 -3.98 -
EY 1.23 -1.58 -7.20 -13.02 -57.14 -52.79 -25.11 -
DY 66.77 155.75 127.54 288.52 110.00 0.00 0.00 -
P/NAPS 1.14 0.00 1.28 0.58 0.73 0.39 0.58 56.84%

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