[T7GLOBAL] YoY Annualized Quarter 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- 58.73%
YoY- 1461.89%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 53,018 47,028 137,610 343,666 261,396 405,498 529,402 -31.83%
PBT -7,126 426 2,678 22,154 -24,622 -19,534 16,442 -
Tax -932 -884 -914 -2,348 27,462 28,400 -3,122 -18.23%
NP -8,058 -458 1,764 19,806 2,840 8,866 13,320 -
-
NP to SH -8,058 -458 1,764 16,724 -1,228 7,698 12,628 -
-
Tax Rate - 207.51% 34.13% 10.60% - - 18.99% -
Total Cost 61,076 47,486 135,846 323,860 258,556 396,632 516,082 -29.90%
-
Net Worth 114,028 194,650 249,899 163,160 293,333 367,536 316,957 -15.65%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 114,028 194,650 249,899 163,160 293,333 367,536 316,957 -15.65%
NOSH 380,094 381,666 489,999 291,358 293,333 289,398 251,553 7.11%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -15.20% -0.97% 1.28% 5.76% 1.09% 2.19% 2.52% -
ROE -7.07% -0.24% 0.71% 10.25% -0.42% 2.09% 3.98% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.95 12.32 28.08 117.95 89.11 140.12 210.45 -36.35%
EPS -2.12 -0.12 0.36 5.74 -0.42 2.66 5.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.51 0.51 0.56 1.00 1.27 1.26 -21.25%
Adjusted Per Share Value based on latest NOSH - 292,244
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.31 5.59 16.37 40.87 31.09 48.23 62.96 -31.82%
EPS -0.96 -0.05 0.21 1.99 -0.15 0.92 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1356 0.2315 0.2972 0.194 0.3489 0.4371 0.377 -15.65%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.30 0.46 0.59 0.515 0.73 1.00 1.21 -
P/RPS 2.15 3.73 2.10 0.44 0.82 0.71 0.57 24.74%
P/EPS -14.15 -383.33 163.89 8.97 -174.38 37.59 24.10 -
EY -7.07 -0.26 0.61 11.15 -0.57 2.66 4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 1.16 0.92 0.73 0.79 0.96 0.68%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 25/08/14 28/08/13 30/08/12 24/08/11 26/08/10 -
Price 0.315 0.335 0.58 0.565 0.39 0.85 1.81 -
P/RPS 2.26 2.72 2.07 0.48 0.44 0.61 0.86 17.45%
P/EPS -14.86 -279.17 161.11 9.84 -93.16 31.95 36.06 -
EY -6.73 -0.36 0.62 10.16 -1.07 3.13 2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.66 1.14 1.01 0.39 0.67 1.44 -5.12%

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