[T7GLOBAL] QoQ 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- 165.38%
YoY- -51.51%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 92,971 62,987 81,813 90,020 59,012 73,999 64,351 27.71%
PBT 3,083 -1,421 6,210 4,867 -7,014 -6,391 -11,333 -
Tax 2,150 151 454 -1,628 3,319 -339 6,594 -52.53%
NP 5,233 -1,270 6,664 3,239 -3,695 -6,730 -4,739 -
-
NP to SH 4,517 -1,969 5,728 2,634 -4,029 -6,940 -6,050 -
-
Tax Rate -69.74% - -7.31% 33.45% - - - -
Total Cost 87,738 64,257 75,149 86,781 62,707 80,729 69,090 17.21%
-
Net Worth 480,531 169,210 163,657 156,303 154,660 159,707 290,769 39.65%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 128,397 127,765 - -
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 480,531 169,210 163,657 156,303 154,660 159,707 290,769 39.65%
NOSH 961,063 307,656 292,244 289,450 291,811 290,376 290,769 121.40%
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 5.63% -2.02% 8.15% 3.60% -6.26% -9.09% -7.36% -
ROE 0.94% -1.16% 3.50% 1.69% -2.61% -4.35% -2.08% -
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 9.67 20.47 27.99 31.10 20.22 25.48 22.13 -42.32%
EPS 1.28 -0.64 1.96 0.91 -2.45 -2.39 -2.08 -
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 10.98 7.44 9.66 10.63 6.97 8.74 7.60 27.71%
EPS 0.53 -0.23 0.68 0.31 -0.48 -0.82 -0.71 -
DPS 0.00 0.00 0.00 0.00 15.16 15.09 0.00 -
NAPS 0.5674 0.1998 0.1932 0.1846 0.1826 0.1886 0.3433 39.66%
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 6.51 2.96 1.84 1.05 1.98 1.57 3.30 57.09%
P/EPS 134.04 -94.53 26.28 35.71 -28.97 -16.74 -35.08 -
EY 0.75 -1.06 3.81 2.80 -3.45 -5.98 -2.85 -
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 6.10 3.05 2.02 2.22 1.51 1.57 1.76 128.50%
P/EPS 125.53 -97.66 28.83 75.82 -22.09 -16.74 -18.74 -
EY 0.80 -1.02 3.47 1.32 -4.53 -5.98 -5.34 -
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