[T7GLOBAL] YoY Annual (Unaudited) 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
YoY- 79.09%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 60,683 107,345 327,791 263,707 334,438 541,807 649,657 -32.62%
PBT -73,804 205 12,739 -25,718 -56,168 8,014 4,775 -
Tax -2,451 856 1,294 16,711 1,812 -426 -1,158 13.30%
NP -76,255 1,061 14,033 -9,007 -54,356 7,588 3,617 -
-
NP to SH -76,255 1,061 10,910 -11,585 -55,395 6,813 3,076 -
-
Tax Rate - -417.56% -10.16% - - 5.32% 24.25% -
Total Cost 136,938 106,284 313,758 272,714 388,794 534,219 646,040 -22.77%
-
Net Worth 120,919 186,589 422,868 153,885 312,573 336,881 311,692 -14.59%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 127,754 - - 9,817 -
Div Payout % - - - 0.00% - - 319.15% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 120,919 186,589 422,868 153,885 312,573 336,881 311,692 -14.59%
NOSH 377,874 365,862 845,736 290,350 289,420 267,366 245,427 7.45%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -125.66% 0.99% 4.28% -3.42% -16.25% 1.40% 0.56% -
ROE -63.06% 0.57% 2.58% -7.53% -17.72% 2.02% 0.99% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.06 29.34 38.76 90.82 115.55 202.65 264.70 -37.30%
EPS -20.18 0.29 3.52 -9.98 -19.14 2.55 1.25 -
DPS 0.00 0.00 0.00 44.00 0.00 0.00 4.00 -
NAPS 0.32 0.51 0.50 0.53 1.08 1.26 1.27 -20.51%
Adjusted Per Share Value based on latest NOSH - 291,811
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.17 12.67 38.70 31.14 39.49 63.97 76.71 -32.62%
EPS -9.00 0.13 1.29 -1.37 -6.54 0.80 0.36 -
DPS 0.00 0.00 0.00 15.08 0.00 0.00 1.16 -
NAPS 0.1428 0.2203 0.4993 0.1817 0.3691 0.3978 0.368 -14.58%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.34 0.36 0.63 0.40 0.76 1.57 1.01 -
P/RPS 2.12 1.23 1.63 0.44 0.66 0.77 0.38 33.15%
P/EPS -1.68 124.14 48.84 -10.03 -3.97 61.61 80.59 -
EY -59.35 0.81 2.05 -9.97 -25.18 1.62 1.24 -
DY 0.00 0.00 0.00 110.00 0.00 0.00 3.96 -
P/NAPS 1.06 0.71 1.26 0.75 0.70 1.25 0.80 4.79%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 26/02/15 27/02/14 27/02/13 27/02/12 28/02/11 23/02/10 -
Price 0.325 0.55 0.59 0.305 0.93 1.65 1.07 -
P/RPS 2.02 1.87 1.52 0.34 0.80 0.81 0.40 30.96%
P/EPS -1.61 189.66 45.74 -7.64 -4.86 64.75 85.37 -
EY -62.09 0.53 2.19 -13.08 -20.58 1.54 1.17 -
DY 0.00 0.00 0.00 144.26 0.00 0.00 3.74 -
P/NAPS 1.02 1.08 1.18 0.58 0.86 1.31 0.84 3.28%

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