[T7GLOBAL] QoQ Cumulative Quarter 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- 70.66%
YoY- 194.17%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 87,940 68,805 34,256 327,791 234,820 171,833 90,020 -1.54%
PBT 1,287 1,339 2,248 12,739 9,656 11,077 4,867 -58.76%
Tax -916 -457 -153 1,294 -1,599 -1,174 -1,628 -31.82%
NP 371 882 2,095 14,033 8,057 9,903 3,239 -76.38%
-
NP to SH 371 882 2,095 10,910 6,393 8,362 2,634 -72.89%
-
Tax Rate 71.17% 34.13% 6.81% -10.16% 16.56% 10.60% 33.45% -
Total Cost 87,569 67,923 32,161 313,758 226,763 161,930 86,781 0.60%
-
Net Worth 188,189 249,899 187,447 422,868 162,784 163,160 156,303 13.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 188,189 249,899 187,447 422,868 162,784 163,160 156,303 13.16%
NOSH 368,999 489,999 367,543 845,736 295,972 291,358 289,450 17.55%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.42% 1.28% 6.12% 4.28% 3.43% 5.76% 3.60% -
ROE 0.20% 0.35% 1.12% 2.58% 3.93% 5.13% 1.69% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.83 14.04 9.32 38.76 79.34 58.98 31.10 -16.25%
EPS 0.10 0.18 0.57 3.52 2.16 2.87 0.91 -77.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.51 0.50 0.55 0.56 0.54 -3.73%
Adjusted Per Share Value based on latest NOSH - 961,063
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.38 8.12 4.04 38.70 27.73 20.29 10.63 -1.57%
EPS 0.04 0.10 0.25 1.29 0.75 0.99 0.31 -74.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2222 0.2951 0.2213 0.4993 0.1922 0.1927 0.1846 13.14%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.56 0.59 0.55 0.63 0.605 0.515 0.325 -
P/RPS 2.35 4.20 5.90 1.63 0.76 0.87 1.05 71.01%
P/EPS 556.98 327.78 96.49 48.84 28.01 17.94 35.71 523.21%
EY 0.18 0.31 1.04 2.05 3.57 5.57 2.80 -83.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.16 1.08 1.26 1.10 0.92 0.60 49.73%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 25/08/14 28/05/14 27/02/14 29/11/13 28/08/13 23/05/13 -
Price 0.39 0.58 0.58 0.59 0.625 0.565 0.69 -
P/RPS 1.64 4.13 6.22 1.52 0.79 0.96 2.22 -18.26%
P/EPS 387.90 322.22 101.75 45.74 28.94 19.69 75.82 196.61%
EY 0.26 0.31 0.98 2.19 3.46 5.08 1.32 -66.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.14 1.14 1.18 1.14 1.01 1.28 -29.33%

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