[T7GLOBAL] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
16-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1130.62%
YoY- -320.94%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 171,833 90,020 263,707 204,695 130,698 66,394 334,438 -35.87%
PBT 11,077 4,867 -25,718 -18,704 -12,311 -981 -56,168 -
Tax -1,174 -1,628 16,711 13,392 13,731 7,136 1,812 -
NP 9,903 3,239 -9,007 -5,312 1,420 6,155 -54,356 -
-
NP to SH 8,362 2,634 -11,585 -7,556 -614 5,432 -55,395 -
-
Tax Rate 10.60% 33.45% - - - - - -
Total Cost 161,930 86,781 272,714 210,007 129,278 60,239 388,794 -44.25%
-
Net Worth 163,160 156,303 153,885 159,838 293,333 319,529 312,573 -35.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 127,754 127,870 - - - -
Div Payout % - - 0.00% 0.00% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 163,160 156,303 153,885 159,838 293,333 319,529 312,573 -35.19%
NOSH 291,358 289,450 290,350 290,615 293,333 290,481 289,420 0.44%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.76% 3.60% -3.42% -2.60% 1.09% 9.27% -16.25% -
ROE 5.13% 1.69% -7.53% -4.73% -0.21% 1.70% -17.72% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 58.98 31.10 90.82 70.44 44.56 22.86 115.55 -36.15%
EPS 2.87 0.91 -9.98 -2.60 -0.21 1.87 -19.14 -
DPS 0.00 0.00 44.00 44.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.53 0.55 1.00 1.10 1.08 -35.48%
Adjusted Per Share Value based on latest NOSH - 290,376
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.29 10.63 31.14 24.17 15.43 7.84 39.49 -35.87%
EPS 0.99 0.31 -1.37 -0.89 -0.07 0.64 -6.54 -
DPS 0.00 0.00 15.08 15.10 0.00 0.00 0.00 -
NAPS 0.1927 0.1846 0.1817 0.1887 0.3464 0.3773 0.3691 -35.18%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.515 0.325 0.40 0.40 0.73 0.85 0.76 -
P/RPS 0.87 1.05 0.44 0.57 1.64 3.72 0.66 20.24%
P/EPS 17.94 35.71 -10.03 -15.38 -348.75 45.45 -3.97 -
EY 5.57 2.80 -9.97 -6.50 -0.29 2.20 -25.18 -
DY 0.00 0.00 110.00 110.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.60 0.75 0.73 0.73 0.77 0.70 20.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 23/05/13 27/02/13 16/11/12 30/08/12 25/05/12 27/02/12 -
Price 0.565 0.69 0.305 0.40 0.39 0.64 0.93 -
P/RPS 0.96 2.22 0.34 0.57 0.88 2.80 0.80 12.93%
P/EPS 19.69 75.82 -7.64 -15.38 -186.32 34.22 -4.86 -
EY 5.08 1.32 -13.08 -6.50 -0.54 2.92 -20.58 -
DY 0.00 0.00 144.26 110.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.28 0.58 0.73 0.39 0.58 0.86 11.32%

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