[T7GLOBAL] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -105.65%
YoY- -115.95%
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 47,028 137,610 343,666 261,396 405,498 529,402 717,040 -36.48%
PBT 426 2,678 22,154 -24,622 -19,534 16,442 31,290 -51.11%
Tax -884 -914 -2,348 27,462 28,400 -3,122 -3,508 -20.51%
NP -458 1,764 19,806 2,840 8,866 13,320 27,782 -
-
NP to SH -458 1,764 16,724 -1,228 7,698 12,628 25,476 -
-
Tax Rate 207.51% 34.13% 10.60% - - 18.99% 11.21% -
Total Cost 47,486 135,846 323,860 258,556 396,632 516,082 689,258 -35.95%
-
Net Worth 194,650 249,899 163,160 293,333 367,536 316,957 327,618 -8.30%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 194,650 249,899 163,160 293,333 367,536 316,957 327,618 -8.30%
NOSH 381,666 489,999 291,358 293,333 289,398 251,553 244,491 7.70%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -0.97% 1.28% 5.76% 1.09% 2.19% 2.52% 3.87% -
ROE -0.24% 0.71% 10.25% -0.42% 2.09% 3.98% 7.78% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.32 28.08 117.95 89.11 140.12 210.45 293.28 -41.02%
EPS -0.12 0.36 5.74 -0.42 2.66 5.02 10.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.56 1.00 1.27 1.26 1.34 -14.86%
Adjusted Per Share Value based on latest NOSH - 290,769
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.55 16.25 40.58 30.86 47.88 62.51 84.67 -36.48%
EPS -0.05 0.21 1.97 -0.14 0.91 1.49 3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2298 0.2951 0.1927 0.3464 0.434 0.3743 0.3868 -8.30%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.46 0.59 0.515 0.73 1.00 1.21 1.39 -
P/RPS 3.73 2.10 0.44 0.82 0.71 0.57 0.47 41.21%
P/EPS -383.33 163.89 8.97 -174.38 37.59 24.10 13.34 -
EY -0.26 0.61 11.15 -0.57 2.66 4.15 7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.16 0.92 0.73 0.79 0.96 1.04 -2.37%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 25/08/14 28/08/13 30/08/12 24/08/11 26/08/10 25/08/09 -
Price 0.335 0.58 0.565 0.39 0.85 1.81 1.31 -
P/RPS 2.72 2.07 0.48 0.44 0.61 0.86 0.45 34.94%
P/EPS -279.17 161.11 9.84 -93.16 31.95 36.06 12.57 -
EY -0.36 0.62 10.16 -1.07 3.13 2.77 7.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.14 1.01 0.39 0.67 1.44 0.98 -6.37%

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