[T7GLOBAL] YoY Cumulative 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- 122.74%
YoY- -51.51%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 11,990 8,141 34,256 90,020 66,394 62,315 127,548 -32.54%
PBT -4,428 -1,737 2,248 4,867 -981 -6,268 4,398 -
Tax -257 -208 -153 -1,628 7,136 3,163 -1,330 -23.94%
NP -4,685 -1,945 2,095 3,239 6,155 -3,105 3,068 -
-
NP to SH -4,685 -1,965 2,095 2,634 5,432 -3,287 3,045 -
-
Tax Rate - - 6.81% 33.45% - - 30.24% -
Total Cost 16,675 10,086 32,161 86,781 60,239 65,420 124,480 -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 -4.13% -1.04% 1.12% 1.69% 1.70% -0.91% 0.96% -
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 3.17 2.15 9.32 31.10 22.86 21.61 51.10 -37.05%
EPS -1.24 -0.52 0.57 0.91 1.87 -1.14 1.22 -
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 1.43 0.97 4.07 10.71 7.90 7.41 15.17 -32.51%
EPS -0.56 -0.23 0.25 0.31 0.65 -0.39 0.36 -
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 10.08 24.37 5.90 1.05 3.72 6.57 2.09 29.95%
P/EPS -25.81 -100.96 96.49 35.71 45.45 -124.56 87.70 -
EY -3.88 -0.99 1.04 2.80 2.20 -0.80 1.14 -
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 10.40 21.82 6.22 2.22 2.80 5.14 2.15 30.01%
P/EPS -26.61 -90.38 101.75 75.82 34.22 -97.37 90.16 -
EY -3.76 -1.11 0.98 1.32 2.92 -1.03 1.11 -
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