[T7GLOBAL] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 190.95%
YoY- -51.51%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 47,960 32,564 137,024 360,080 265,576 249,260 510,192 -32.54%
PBT -17,712 -6,948 8,992 19,468 -3,924 -25,072 17,592 -
Tax -1,028 -832 -612 -6,512 28,544 12,652 -5,320 -23.94%
NP -18,740 -7,780 8,380 12,956 24,620 -12,420 12,272 -
-
NP to SH -18,740 -7,860 8,380 10,536 21,728 -13,148 12,180 -
-
Tax Rate - - 6.81% 33.45% - - 30.24% -
Total Cost 66,700 40,344 128,644 347,124 240,956 261,680 497,920 -28.44%
-
Net Worth 113,346 188,942 187,447 156,303 319,529 360,416 316,979 -15.73%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 113,346 188,942 187,447 156,303 319,529 360,416 316,979 -15.73%
NOSH 377,822 377,884 367,543 289,450 290,481 288,333 249,590 7.14%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -39.07% -23.89% 6.12% 3.60% 9.27% -4.98% 2.41% -
ROE -16.53% -4.16% 4.47% 6.74% 6.80% -3.65% 3.84% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.69 8.62 37.28 124.40 91.43 86.45 204.41 -37.04%
EPS -4.96 -2.08 2.28 3.64 7.48 -4.56 4.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.50 0.51 0.54 1.10 1.25 1.27 -21.35%
Adjusted Per Share Value based on latest NOSH - 289,450
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.70 3.87 16.30 42.82 31.59 29.64 60.68 -32.55%
EPS -2.23 -0.93 1.00 1.25 2.58 -1.56 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1348 0.2247 0.2229 0.1859 0.38 0.4286 0.377 -15.73%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.32 0.525 0.55 0.325 0.85 1.42 1.07 -
P/RPS 2.52 6.09 1.48 0.26 0.93 1.64 0.52 30.05%
P/EPS -6.45 -25.24 24.12 8.93 11.36 -31.14 21.93 -
EY -15.50 -3.96 4.15 11.20 8.80 -3.21 4.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.05 1.08 0.60 0.77 1.14 0.84 4.11%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 29/05/15 28/05/14 23/05/13 25/05/12 19/05/11 31/05/10 -
Price 0.33 0.47 0.58 0.69 0.64 1.11 1.10 -
P/RPS 2.60 5.45 1.56 0.55 0.70 1.28 0.54 29.91%
P/EPS -6.65 -22.60 25.44 18.96 8.56 -24.34 22.54 -
EY -15.03 -4.43 3.93 5.28 11.69 -4.11 4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.94 1.14 1.28 0.58 0.89 0.87 3.98%

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