[T7GLOBAL] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -49.03%
YoY- 184.61%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 61,326 55,828 117,253 313,093 272,926 372,156 535,933 -30.30%
PBT -5,701 -64,894 1,716 12,874 -24,938 -30,774 12,633 -
Tax -608 -1,645 -1,221 -2,132 17,856 36,363 -2,408 -20.48%
NP -6,309 -66,540 494 10,742 -7,082 5,589 10,225 -
-
NP to SH -6,309 -66,540 494 8,524 -10,074 4,560 9,494 -
-
Tax Rate - - 71.15% 16.56% - - 19.06% -
Total Cost 67,635 122,368 116,758 302,350 280,009 366,566 525,708 -28.92%
-
Net Worth 109,930 143,448 188,189 162,784 159,838 368,084 330,060 -16.72%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 170,494 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 109,930 143,448 188,189 162,784 159,838 368,084 330,060 -16.72%
NOSH 381,545 377,496 368,999 295,972 290,615 289,830 259,890 6.60%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -10.29% -119.19% 0.42% 3.43% -2.60% 1.50% 1.91% -
ROE -5.74% -46.39% 0.26% 5.24% -6.30% 1.24% 2.88% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.18 14.79 31.78 105.78 93.91 128.40 206.22 -34.54%
EPS -1.67 -17.63 0.13 2.88 -3.47 1.57 3.65 -
DPS 0.00 0.00 0.00 0.00 58.67 0.00 0.00 -
NAPS 0.29 0.38 0.51 0.55 0.55 1.27 1.27 -21.80%
Adjusted Per Share Value based on latest NOSH - 307,656
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.29 6.64 13.95 37.24 32.46 44.26 63.74 -30.30%
EPS -0.75 -7.91 0.06 1.01 -1.20 0.54 1.13 -
DPS 0.00 0.00 0.00 0.00 20.28 0.00 0.00 -
NAPS 0.1307 0.1706 0.2238 0.1936 0.1901 0.4378 0.3925 -16.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.31 0.36 0.56 0.605 0.40 0.74 1.84 -
P/RPS 1.92 2.43 1.76 0.57 0.43 0.58 0.89 13.65%
P/EPS -18.63 -2.04 417.74 21.01 -11.54 47.03 50.36 -
EY -5.37 -48.96 0.24 4.76 -8.67 2.13 1.99 -
DY 0.00 0.00 0.00 0.00 146.67 0.00 0.00 -
P/NAPS 1.07 0.95 1.10 1.10 0.73 0.58 1.45 -4.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 20/11/14 29/11/13 16/11/12 16/11/11 24/11/10 -
Price 0.31 0.37 0.39 0.625 0.40 0.85 1.49 -
P/RPS 1.92 2.50 1.23 0.59 0.43 0.66 0.72 17.74%
P/EPS -18.63 -2.10 290.92 21.70 -11.54 54.03 40.78 -
EY -5.37 -47.64 0.34 4.61 -8.67 1.85 2.45 -
DY 0.00 0.00 0.00 0.00 146.67 0.00 0.00 -
P/NAPS 1.07 0.97 0.76 1.14 0.73 0.67 1.17 -1.47%

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