[T7GLOBAL] YoY 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- 117.46%
YoY- 194.68%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
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 14,519 15,373 34,549 81,813 64,351 140,434 137,153 -31.19%
PBT 865 1,950 -909 6,210 -11,333 -3,499 3,823 -21.92%
Tax -209 -214 -304 454 6,594 11,037 -231 -1.65%
NP 656 1,736 -1,213 6,664 -4,739 7,538 3,592 -24.65%
-
NP to SH 656 1,736 -1,213 5,728 -6,050 7,136 3,269 -23.46%
-
Tax Rate 24.16% 10.97% - -7.31% - - 6.04% -
Total Cost 13,863 13,637 35,762 75,149 69,090 132,896 133,561 -31.42%
-
Net Worth 115,764 192,469 176,751 163,657 290,769 366,911 319,297 -15.54%
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 115,764 192,469 176,751 163,657 290,769 366,911 319,297 -15.54%
NOSH 385,882 377,391 346,571 292,244 290,769 288,906 253,410 7.25%
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 4.52% 11.29% -3.51% 8.15% -7.36% 5.37% 2.62% -
ROE 0.57% 0.90% -0.69% 3.50% -2.08% 1.94% 1.02% -
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 3.76 4.07 9.97 27.99 22.13 48.61 54.12 -35.85%
EPS 0.17 0.46 -0.35 1.96 -2.08 2.47 1.29 -28.64%
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 1.73 1.83 4.11 9.73 7.65 16.70 16.31 -31.17%
EPS 0.08 0.21 -0.14 0.68 -0.72 0.85 0.39 -23.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1377 0.2289 0.2102 0.1946 0.3458 0.4364 0.3797 -15.54%
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 7.97 11.29 5.92 1.84 3.30 2.06 2.24 23.53%
P/EPS 176.47 100.00 -168.57 26.28 -35.08 40.49 93.80 11.09%
EY 0.57 1.00 -0.59 3.81 -2.85 2.47 1.07 -9.95%
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 8.37 8.22 5.82 2.02 1.76 1.75 3.34 16.52%
P/EPS 185.29 72.83 -165.71 28.83 -18.74 34.41 140.31 4.73%
EY 0.54 1.37 -0.60 3.47 -5.34 2.91 0.71 -4.45%
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