[T7GLOBAL] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -14428.39%
YoY- -13551.5%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 220,753 135,673 61,326 55,828 117,253 313,093 272,926 -3.47%
PBT 7,006 5,033 -5,701 -64,894 1,716 12,874 -24,938 -
Tax 1,052 0 -608 -1,645 -1,221 -2,132 17,856 -37.60%
NP 8,058 5,033 -6,309 -66,540 494 10,742 -7,082 -
-
NP to SH 5,718 2,289 -6,309 -66,540 494 8,524 -10,074 -
-
Tax Rate -15.02% 0.00% - - 71.15% 16.56% - -
Total Cost 212,694 130,640 67,635 122,368 116,758 302,350 280,009 -4.47%
-
Net Worth 141,596 125,092 109,930 143,448 188,189 162,784 159,838 -1.99%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 170,494 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 141,596 125,092 109,930 143,448 188,189 162,784 159,838 -1.99%
NOSH 419,452 381,546 381,545 377,496 368,999 295,972 290,615 6.30%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.65% 3.71% -10.29% -119.19% 0.42% 3.43% -2.60% -
ROE 4.04% 1.83% -5.74% -46.39% 0.26% 5.24% -6.30% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 53.01 35.79 16.18 14.79 31.78 105.78 93.91 -9.08%
EPS 1.93 1.33 -1.67 -17.63 0.13 2.88 -3.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 58.67 -
NAPS 0.34 0.33 0.29 0.38 0.51 0.55 0.55 -7.69%
Adjusted Per Share Value based on latest NOSH - 378,932
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.07 16.02 7.24 6.59 13.84 36.97 32.23 -3.47%
EPS 0.68 0.27 -0.74 -7.86 0.06 1.01 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.13 -
NAPS 0.1672 0.1477 0.1298 0.1694 0.2222 0.1922 0.1887 -1.99%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.425 0.39 0.31 0.36 0.56 0.605 0.40 -
P/RPS 0.80 1.09 1.92 2.43 1.76 0.57 0.43 10.89%
P/EPS 30.95 64.58 -18.63 -2.04 417.74 21.01 -11.54 -
EY 3.23 1.55 -5.37 -48.96 0.24 4.76 -8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 146.67 -
P/NAPS 1.25 1.18 1.07 0.95 1.10 1.10 0.73 9.37%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 20/11/17 23/11/16 25/11/15 20/11/14 29/11/13 16/11/12 -
Price 0.365 0.40 0.31 0.37 0.39 0.625 0.40 -
P/RPS 0.69 1.12 1.92 2.50 1.23 0.59 0.43 8.19%
P/EPS 26.58 66.23 -18.63 -2.10 290.92 21.70 -11.54 -
EY 3.76 1.51 -5.37 -47.64 0.34 4.61 -8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 146.67 -
P/NAPS 1.07 1.21 1.07 0.97 0.76 1.14 0.73 6.57%

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