[T7GLOBAL] QoQ Cumulative 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- 217.46%
YoY- 1461.89%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 34,256 327,791 234,820 171,833 90,020 263,707 204,695 -69.66%
PBT 2,248 12,739 9,656 11,077 4,867 -25,718 -18,704 -
Tax -153 1,294 -1,599 -1,174 -1,628 16,711 13,392 -
NP 2,095 14,033 8,057 9,903 3,239 -9,007 -5,312 -
-
NP to SH 2,095 10,910 6,393 8,362 2,634 -11,585 -7,556 -
-
Tax Rate 6.81% -10.16% 16.56% 10.60% 33.45% - - -
Total Cost 32,161 313,758 226,763 161,930 86,781 272,714 210,007 -71.40%
-
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 - - - - - 127,754 127,870 -
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 1.12% 2.58% 3.93% 5.13% 1.69% -7.53% -4.73% -
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 9.32 38.76 79.34 58.98 31.10 90.82 70.44 -74.06%
EPS 0.57 3.52 2.16 2.87 0.91 -9.98 -2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 44.00 44.00 -
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 4.19 40.08 28.71 21.01 11.01 32.24 25.03 -69.65%
EPS 0.26 1.33 0.78 1.02 0.32 -1.42 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 15.62 15.63 -
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 5.90 1.63 0.76 0.87 1.05 0.44 0.57 375.63%
P/EPS 96.49 48.84 28.01 17.94 35.71 -10.03 -15.38 -
EY 1.04 2.05 3.57 5.57 2.80 -9.97 -6.50 -
DY 0.00 0.00 0.00 0.00 0.00 110.00 110.00 -
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 6.22 1.52 0.79 0.96 2.22 0.34 0.57 392.69%
P/EPS 101.75 45.74 28.94 19.69 75.82 -7.64 -15.38 -
EY 0.98 2.19 3.46 5.08 1.32 -13.08 -6.50 -
DY 0.00 0.00 0.00 0.00 0.00 144.26 110.00 -
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