[T7GLOBAL] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -78.95%
YoY- -89.45%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 32,564 107,345 117,253 137,610 137,024 327,791 313,093 -77.91%
PBT -6,948 205 1,716 2,678 8,992 12,739 12,874 -
Tax -832 856 -1,221 -914 -612 1,294 -2,132 -46.62%
NP -7,780 1,061 494 1,764 8,380 14,033 10,742 -
-
NP to SH -7,860 1,061 494 1,764 8,380 10,910 8,524 -
-
Tax Rate - -417.56% 71.15% 34.13% 6.81% -10.16% 16.56% -
Total Cost 40,344 106,284 116,758 135,846 128,644 313,758 302,350 -73.91%
-
Net Worth 188,942 186,589 188,189 249,899 187,447 422,868 162,784 10.45%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 188,942 186,589 188,189 249,899 187,447 422,868 162,784 10.45%
NOSH 377,884 365,862 368,999 489,999 367,543 845,736 295,972 17.70%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -23.89% 0.99% 0.42% 1.28% 6.12% 4.28% 3.43% -
ROE -4.16% 0.57% 0.26% 0.71% 4.47% 2.58% 5.24% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.62 29.34 31.78 28.08 37.28 38.76 105.78 -81.23%
EPS -2.08 0.29 0.13 0.36 2.28 3.52 2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.51 0.51 0.51 0.50 0.55 -6.16%
Adjusted Per Share Value based on latest NOSH - 346,571
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.85 12.67 13.84 16.25 16.18 38.70 36.97 -77.89%
EPS -0.93 0.13 0.06 0.21 0.99 1.29 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2231 0.2203 0.2222 0.2951 0.2213 0.4993 0.1922 10.45%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.525 0.36 0.56 0.59 0.55 0.63 0.605 -
P/RPS 6.09 1.23 1.76 2.10 1.48 1.63 0.57 385.79%
P/EPS -25.24 124.14 417.74 163.89 24.12 48.84 21.01 -
EY -3.96 0.81 0.24 0.61 4.15 2.05 4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.71 1.10 1.16 1.08 1.26 1.10 -3.05%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 20/11/14 25/08/14 28/05/14 27/02/14 29/11/13 -
Price 0.47 0.55 0.39 0.58 0.58 0.59 0.625 -
P/RPS 5.45 1.87 1.23 2.07 1.56 1.52 0.59 340.84%
P/EPS -22.60 189.66 290.92 161.11 25.44 45.74 21.70 -
EY -4.43 0.53 0.34 0.62 3.93 2.19 4.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.08 0.76 1.14 1.14 1.18 1.14 -12.07%

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