[T7GLOBAL] YoY TTM Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -28.25%
YoY- -1476.77%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 61,833 224,763 304,844 262,434 479,855 555,838 758,571 -34.14%
PBT -921 3,001 -2,328 -58,715 -9,974 -2,649 35,552 -
Tax 871 1,844 1,806 1,342 15,335 -965 -2,915 -
NP -50 4,845 -522 -57,373 5,361 -3,614 32,637 -
-
NP to SH -50 3,430 -2,607 -59,862 4,348 -3,348 31,443 -
-
Tax Rate - -61.45% - - - - 8.20% -
Total Cost 61,883 219,918 305,366 319,807 474,494 559,452 725,934 -33.64%
-
Net Worth 192,469 176,751 0 290,769 366,911 319,297 326,224 -8.41%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 256,162 - - 9,885 4,871 -
Div Payout % - - 0.00% - - 0.00% 15.49% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 192,469 176,751 0 290,769 366,911 319,297 326,224 -8.41%
NOSH 377,391 346,571 292,244 290,769 288,906 253,410 243,451 7.57%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -0.08% 2.16% -0.17% -21.86% 1.12% -0.65% 4.30% -
ROE -0.03% 1.94% 0.00% -20.59% 1.19% -1.05% 9.64% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 16.38 64.85 104.31 90.26 166.09 219.34 311.59 -38.78%
EPS -0.01 0.99 -0.89 -20.59 1.50 -1.32 12.92 -
DPS 0.00 0.00 88.00 0.00 0.00 3.90 2.00 -
NAPS 0.51 0.51 0.00 1.00 1.27 1.26 1.34 -14.86%
Adjusted Per Share Value based on latest NOSH - 290,769
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.30 26.54 35.99 30.99 56.66 65.63 89.57 -34.14%
EPS -0.01 0.41 -0.31 -7.07 0.51 -0.40 3.71 -
DPS 0.00 0.00 30.25 0.00 0.00 1.17 0.58 -
NAPS 0.2273 0.2087 0.00 0.3433 0.4332 0.377 0.3852 -8.41%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.46 0.59 0.515 0.73 1.00 1.21 1.39 -
P/RPS 2.81 0.91 0.49 0.81 0.60 0.55 0.45 35.68%
P/EPS -3,472.00 59.61 -57.73 -3.55 66.45 -91.59 10.76 -
EY -0.03 1.68 -1.73 -28.20 1.50 -1.09 9.29 -
DY 0.00 0.00 170.87 0.00 0.00 3.22 1.44 -
P/NAPS 0.90 1.16 0.00 0.73 0.79 0.96 1.04 -2.37%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 25/08/14 28/08/13 30/08/12 24/08/11 26/08/10 25/08/09 -
Price 0.335 0.58 0.565 0.39 0.85 1.81 1.31 -
P/RPS 2.04 0.89 0.54 0.43 0.51 0.83 0.42 30.12%
P/EPS -2,528.52 58.60 -63.34 -1.89 56.48 -137.00 10.14 -
EY -0.04 1.71 -1.58 -52.79 1.77 -0.73 9.86 -
DY 0.00 0.00 155.75 0.00 0.00 2.16 1.53 -
P/NAPS 0.66 1.14 0.00 0.39 0.67 1.44 0.98 -6.37%

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