[T7GLOBAL] QoQ 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- -14.71%
YoY- -1517.72%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 81,813 90,020 59,012 73,999 64,351 66,394 55,321 29.83%
PBT 6,210 4,867 -7,014 -6,391 -11,333 -981 -33,087 -
Tax 454 -1,628 3,319 -339 6,594 7,136 -25,461 -
NP 6,664 3,239 -3,695 -6,730 -4,739 6,155 -58,548 -
-
NP to SH 5,728 2,634 -4,029 -6,940 -6,050 5,432 -58,815 -
-
Tax Rate -7.31% 33.45% - - - - - -
Total Cost 75,149 86,781 62,707 80,729 69,090 60,239 113,869 -24.21%
-
Net Worth 163,657 156,303 154,660 159,707 290,769 319,529 312,907 -35.11%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 128,397 127,765 - - - -
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 163,657 156,303 154,660 159,707 290,769 319,529 312,907 -35.11%
NOSH 292,244 289,450 291,811 290,376 290,769 290,481 289,729 0.57%
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 8.15% 3.60% -6.26% -9.09% -7.36% 9.27% -105.83% -
ROE 3.50% 1.69% -2.61% -4.35% -2.08% 1.70% -18.80% -
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 27.99 31.10 20.22 25.48 22.13 22.86 19.09 29.09%
EPS 1.96 0.91 -2.45 -2.39 -2.08 1.87 -20.30 -
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 9.66 10.63 6.97 8.74 7.60 7.84 6.53 29.86%
EPS 0.68 0.31 -0.48 -0.82 -0.71 0.64 -6.94 -
DPS 0.00 0.00 15.16 15.09 0.00 0.00 0.00 -
NAPS 0.1932 0.1846 0.1826 0.1886 0.3433 0.3773 0.3695 -35.12%
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 1.84 1.05 1.98 1.57 3.30 3.72 3.98 -40.23%
P/EPS 26.28 35.71 -28.97 -16.74 -35.08 45.45 -3.74 -
EY 3.81 2.80 -3.45 -5.98 -2.85 2.20 -26.71 -
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 2.02 2.22 1.51 1.57 1.76 2.80 4.87 -44.41%
P/EPS 28.83 75.82 -22.09 -16.74 -18.74 34.22 -4.58 -
EY 3.47 1.32 -4.53 -5.98 -5.34 2.92 -21.83 -
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