[T7GLOBAL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 122.74%
YoY- -51.51%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 327,791 234,820 171,833 90,020 263,707 204,695 130,698 84.28%
PBT 12,739 9,656 11,077 4,867 -25,718 -18,704 -12,311 -
Tax 1,294 -1,599 -1,174 -1,628 16,711 13,392 13,731 -79.20%
NP 14,033 8,057 9,903 3,239 -9,007 -5,312 1,420 358.59%
-
NP to SH 10,910 6,393 8,362 2,634 -11,585 -7,556 -614 -
-
Tax Rate -10.16% 16.56% 10.60% 33.45% - - - -
Total Cost 313,758 226,763 161,930 86,781 272,714 210,007 129,278 80.30%
-
Net Worth 422,868 162,784 163,160 156,303 153,885 159,838 293,333 27.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 127,754 127,870 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 422,868 162,784 163,160 156,303 153,885 159,838 293,333 27.52%
NOSH 845,736 295,972 291,358 289,450 290,350 290,615 293,333 102.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.28% 3.43% 5.76% 3.60% -3.42% -2.60% 1.09% -
ROE 2.58% 3.93% 5.13% 1.69% -7.53% -4.73% -0.21% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.76 79.34 58.98 31.10 90.82 70.44 44.56 -8.85%
EPS 3.52 2.16 2.87 0.91 -9.98 -2.60 -0.21 -
DPS 0.00 0.00 0.00 0.00 44.00 44.00 0.00 -
NAPS 0.50 0.55 0.56 0.54 0.53 0.55 1.00 -36.92%
Adjusted Per Share Value based on latest NOSH - 289,450
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.70 27.73 20.29 10.63 31.14 24.17 15.43 84.29%
EPS 1.29 0.75 0.99 0.31 -1.37 -0.89 -0.07 -
DPS 0.00 0.00 0.00 0.00 15.08 15.10 0.00 -
NAPS 0.4993 0.1922 0.1927 0.1846 0.1817 0.1887 0.3464 27.51%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.63 0.605 0.515 0.325 0.40 0.40 0.73 -
P/RPS 1.63 0.76 0.87 1.05 0.44 0.57 1.64 -0.40%
P/EPS 48.84 28.01 17.94 35.71 -10.03 -15.38 -348.75 -
EY 2.05 3.57 5.57 2.80 -9.97 -6.50 -0.29 -
DY 0.00 0.00 0.00 0.00 110.00 110.00 0.00 -
P/NAPS 1.26 1.10 0.92 0.60 0.75 0.73 0.73 43.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 28/08/13 23/05/13 27/02/13 16/11/12 30/08/12 -
Price 0.59 0.625 0.565 0.69 0.305 0.40 0.39 -
P/RPS 1.52 0.79 0.96 2.22 0.34 0.57 0.88 43.81%
P/EPS 45.74 28.94 19.69 75.82 -7.64 -15.38 -186.32 -
EY 2.19 3.46 5.08 1.32 -13.08 -6.50 -0.54 -
DY 0.00 0.00 0.00 0.00 144.26 110.00 0.00 -
P/NAPS 1.18 1.14 1.01 1.28 0.58 0.73 0.39 108.77%

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