[T7GLOBAL] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 361.51%
YoY- 194.16%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 83,278 60,684 107,124 327,791 263,756 334,438 541,807 -26.78%
PBT 4,826 -73,806 205 12,739 -25,719 -56,168 8,014 -8.09%
Tax 238 -2,451 856 1,127 16,710 1,812 -426 -
NP 5,064 -76,257 1,061 13,866 -9,009 -54,356 7,588 -6.51%
-
NP to SH 4,310 -76,257 1,061 10,910 -11,587 -55,395 6,813 -7.34%
-
Tax Rate -4.93% - -417.56% -8.85% - - 5.32% -
Total Cost 78,214 136,941 106,063 313,925 272,765 388,794 534,219 -27.38%
-
Net Worth 45,785 121,323 185,747 480,531 154,660 312,907 365,400 -29.23%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 256,162 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 45,785 121,323 185,747 480,531 154,660 312,907 365,400 -29.23%
NOSH 381,546 379,136 364,210 961,063 291,811 289,729 290,000 4.67%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.08% -125.66% 0.99% 4.23% -3.42% -16.25% 1.40% -
ROE 9.41% -62.85% 0.57% 2.27% -7.49% -17.70% 1.86% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 21.83 16.01 29.41 34.11 90.39 115.43 186.83 -30.05%
EPS 1.13 -20.11 0.29 1.14 -3.97 -19.12 2.35 -11.47%
DPS 0.00 0.00 0.00 0.00 88.00 0.00 0.00 -
NAPS 0.12 0.32 0.51 0.50 0.53 1.08 1.26 -32.39%
Adjusted Per Share Value based on latest NOSH - 961,063
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.83 7.17 12.65 38.70 31.14 39.49 63.97 -26.79%
EPS 0.51 -9.00 0.13 1.29 -1.37 -6.54 0.80 -7.22%
DPS 0.00 0.00 0.00 0.00 30.25 0.00 0.00 -
NAPS 0.0541 0.1433 0.2193 0.5674 0.1826 0.3695 0.4315 -29.23%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.33 0.34 0.36 0.63 0.40 0.76 1.57 -
P/RPS 1.51 2.12 1.22 1.85 0.44 0.66 0.84 10.25%
P/EPS 29.21 -1.69 123.58 55.50 -10.07 -3.97 66.83 -12.87%
EY 3.42 -59.16 0.81 1.80 -9.93 -25.16 1.50 14.71%
DY 0.00 0.00 0.00 0.00 220.00 0.00 0.00 -
P/NAPS 2.75 1.06 0.71 1.26 0.75 0.70 1.25 14.02%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 26/02/15 27/02/14 27/02/13 27/02/12 28/02/11 -
Price 0.36 0.325 0.55 0.59 0.305 0.93 1.65 -
P/RPS 1.65 2.03 1.87 1.73 0.34 0.81 0.88 11.03%
P/EPS 31.87 -1.62 188.80 51.97 -7.68 -4.86 70.23 -12.32%
EY 3.14 -61.89 0.53 1.92 -13.02 -20.56 1.42 14.12%
DY 0.00 0.00 0.00 0.00 288.52 0.00 0.00 -
P/NAPS 3.00 1.02 1.08 1.18 0.58 0.86 1.31 14.79%

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