[T7GLOBAL] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 41.95%
YoY- 93.15%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 62,987 81,813 90,020 59,012 73,999 64,351 66,394 -3.44%
PBT -1,421 6,210 4,867 -7,014 -6,391 -11,333 -981 27.99%
Tax 151 454 -1,628 3,319 -339 6,594 7,136 -92.33%
NP -1,270 6,664 3,239 -3,695 -6,730 -4,739 6,155 -
-
NP to SH -1,969 5,728 2,634 -4,029 -6,940 -6,050 5,432 -
-
Tax Rate - -7.31% 33.45% - - - - -
Total Cost 64,257 75,149 86,781 62,707 80,729 69,090 60,239 4.39%
-
Net Worth 169,210 163,657 156,303 154,660 159,707 290,769 319,529 -34.51%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 128,397 127,765 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 169,210 163,657 156,303 154,660 159,707 290,769 319,529 -34.51%
NOSH 307,656 292,244 289,450 291,811 290,376 290,769 290,481 3.90%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.02% 8.15% 3.60% -6.26% -9.09% -7.36% 9.27% -
ROE -1.16% 3.50% 1.69% -2.61% -4.35% -2.08% 1.70% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.47 27.99 31.10 20.22 25.48 22.13 22.86 -7.09%
EPS -0.64 1.96 0.91 -2.45 -2.39 -2.08 1.87 -
DPS 0.00 0.00 0.00 44.00 44.00 0.00 0.00 -
NAPS 0.55 0.56 0.54 0.53 0.55 1.00 1.10 -36.97%
Adjusted Per Share Value based on latest NOSH - 291,811
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.44 9.66 10.63 6.97 8.74 7.60 7.84 -3.42%
EPS -0.23 0.68 0.31 -0.48 -0.82 -0.71 0.64 -
DPS 0.00 0.00 0.00 15.16 15.09 0.00 0.00 -
NAPS 0.1998 0.1932 0.1846 0.1826 0.1886 0.3433 0.3773 -34.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.605 0.515 0.325 0.40 0.40 0.73 0.85 -
P/RPS 2.96 1.84 1.05 1.98 1.57 3.30 3.72 -14.11%
P/EPS -94.53 26.28 35.71 -28.97 -16.74 -35.08 45.45 -
EY -1.06 3.81 2.80 -3.45 -5.98 -2.85 2.20 -
DY 0.00 0.00 0.00 110.00 110.00 0.00 0.00 -
P/NAPS 1.10 0.92 0.60 0.75 0.73 0.73 0.77 26.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 23/05/13 27/02/13 16/11/12 30/08/12 25/05/12 -
Price 0.625 0.565 0.69 0.305 0.40 0.39 0.64 -
P/RPS 3.05 2.02 2.22 1.51 1.57 1.76 2.80 5.86%
P/EPS -97.66 28.83 75.82 -22.09 -16.74 -18.74 34.22 -
EY -1.02 3.47 1.32 -4.53 -5.98 -5.34 2.92 -
DY 0.00 0.00 0.00 144.26 110.00 0.00 0.00 -
P/NAPS 1.14 1.01 1.28 0.58 0.73 0.39 0.58 56.84%

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