[T7GLOBAL] QoQ Annualized 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- 58.73%
YoY- 1461.89%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 137,024 327,791 313,093 343,666 360,080 263,707 272,926 -36.85%
PBT 8,992 12,739 12,874 22,154 19,468 -25,718 -24,938 -
Tax -612 1,294 -2,132 -2,348 -6,512 16,711 17,856 -
NP 8,380 14,033 10,742 19,806 12,956 -9,007 -7,082 -
-
NP to SH 8,380 10,910 8,524 16,724 10,536 -11,585 -10,074 -
-
Tax Rate 6.81% -10.16% 16.56% 10.60% 33.45% - - -
Total Cost 128,644 313,758 302,350 323,860 347,124 272,714 280,009 -40.48%
-
Net Worth 187,447 422,868 162,784 163,160 156,303 153,885 159,838 11.21%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 127,754 170,494 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 187,447 422,868 162,784 163,160 156,303 153,885 159,838 11.21%
NOSH 367,543 845,736 295,972 291,358 289,450 290,350 290,615 16.96%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.12% 4.28% 3.43% 5.76% 3.60% -3.42% -2.60% -
ROE 4.47% 2.58% 5.24% 10.25% 6.74% -7.53% -6.30% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.28 38.76 105.78 117.95 124.40 90.82 93.91 -46.01%
EPS 2.28 3.52 2.88 5.74 3.64 -9.98 -3.47 -
DPS 0.00 0.00 0.00 0.00 0.00 44.00 58.67 -
NAPS 0.51 0.50 0.55 0.56 0.54 0.53 0.55 -4.91%
Adjusted Per Share Value based on latest NOSH - 292,244
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.75 40.08 38.28 42.02 44.02 32.24 33.37 -36.86%
EPS 1.02 1.33 1.04 2.04 1.29 -1.42 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 15.62 20.84 -
NAPS 0.2292 0.517 0.199 0.1995 0.1911 0.1881 0.1954 11.23%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.55 0.63 0.605 0.515 0.325 0.40 0.40 -
P/RPS 1.48 1.63 0.57 0.44 0.26 0.44 0.43 128.13%
P/EPS 24.12 48.84 21.01 8.97 8.93 -10.03 -11.54 -
EY 4.15 2.05 4.76 11.15 11.20 -9.97 -8.67 -
DY 0.00 0.00 0.00 0.00 0.00 110.00 146.67 -
P/NAPS 1.08 1.26 1.10 0.92 0.60 0.75 0.73 29.86%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 29/11/13 28/08/13 23/05/13 27/02/13 16/11/12 -
Price 0.58 0.59 0.625 0.565 0.69 0.305 0.40 -
P/RPS 1.56 1.52 0.59 0.48 0.55 0.34 0.43 136.28%
P/EPS 25.44 45.74 21.70 9.84 18.96 -7.64 -11.54 -
EY 3.93 2.19 4.61 10.16 5.28 -13.08 -8.67 -
DY 0.00 0.00 0.00 0.00 0.00 144.26 146.67 -
P/NAPS 1.14 1.18 1.14 1.01 1.28 0.58 0.73 34.63%

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