[T7GLOBAL] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -28.25%
YoY- -1476.77%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 287,382 263,756 260,065 262,434 338,517 334,438 418,974 -22.20%
PBT -19,871 -25,719 -51,792 -58,715 -50,881 -56,168 -24,542 -13.11%
Tax 7,946 16,710 -12,070 1,342 5,785 1,812 28,653 -57.44%
NP -11,925 -9,009 -63,862 -57,373 -45,096 -54,356 4,111 -
-
NP to SH -14,385 -11,587 -66,373 -59,862 -46,676 -55,395 3,112 -
-
Tax Rate - - - - - - - -
Total Cost 299,307 272,765 323,927 319,807 383,613 388,794 414,863 -19.54%
-
Net Worth 156,303 154,660 159,707 290,769 319,529 312,907 363,219 -42.97%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 256,162 256,162 127,765 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 156,303 154,660 159,707 290,769 319,529 312,907 363,219 -42.97%
NOSH 289,450 291,811 290,376 290,769 290,481 289,729 285,999 0.80%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -4.15% -3.42% -24.56% -21.86% -13.32% -16.25% 0.98% -
ROE -9.20% -7.49% -41.56% -20.59% -14.61% -17.70% 0.86% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 99.29 90.39 89.56 90.26 116.54 115.43 146.49 -22.82%
EPS -4.97 -3.97 -22.86 -20.59 -16.07 -19.12 1.09 -
DPS 88.00 88.00 44.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.55 1.00 1.10 1.08 1.27 -43.42%
Adjusted Per Share Value based on latest NOSH - 290,769
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.18 31.37 30.93 31.21 40.26 39.78 49.83 -22.20%
EPS -1.71 -1.38 -7.89 -7.12 -5.55 -6.59 0.37 -
DPS 30.47 30.47 15.20 0.00 0.00 0.00 0.00 -
NAPS 0.1859 0.1839 0.1899 0.3458 0.38 0.3721 0.432 -42.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.325 0.40 0.40 0.73 0.85 0.76 0.74 -
P/RPS 0.33 0.44 0.45 0.81 0.73 0.66 0.51 -25.16%
P/EPS -6.54 -10.07 -1.75 -3.55 -5.29 -3.97 68.01 -
EY -15.29 -9.93 -57.14 -28.20 -18.90 -25.16 1.47 -
DY 270.77 220.00 110.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.75 0.73 0.73 0.77 0.70 0.58 2.28%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 27/02/13 16/11/12 30/08/12 25/05/12 27/02/12 16/11/11 -
Price 0.69 0.305 0.40 0.39 0.64 0.93 0.85 -
P/RPS 0.69 0.34 0.45 0.43 0.55 0.81 0.58 12.26%
P/EPS -13.88 -7.68 -1.75 -1.89 -3.98 -4.86 78.12 -
EY -7.20 -13.02 -57.14 -52.79 -25.11 -20.56 1.28 -
DY 127.54 288.52 110.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.58 0.73 0.39 0.58 0.86 0.67 53.90%

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