[T7GLOBAL] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 361.51%
YoY- 194.16%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 180,690 224,763 272,027 327,791 293,832 304,844 287,382 -26.58%
PBT 4,370 3,001 10,120 12,739 2,642 -2,328 -19,871 -
Tax 1,234 1,844 2,602 1,127 2,296 1,806 7,946 -71.07%
NP 5,604 4,845 12,722 13,866 4,938 -522 -11,925 -
-
NP to SH 4,888 3,430 10,371 10,910 2,364 -2,607 -14,385 -
-
Tax Rate -28.24% -61.45% -25.71% -8.85% -86.90% - - -
Total Cost 175,086 219,918 259,305 313,925 288,894 305,366 299,307 -30.03%
-
Net Worth 186,878 176,751 187,447 480,531 169,210 0 156,303 12.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 128,397 256,162 256,162 -
Div Payout % - - - - 5,431.35% 0.00% 0.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 186,878 176,751 187,447 480,531 169,210 0 156,303 12.63%
NOSH 366,428 346,571 367,543 961,063 307,656 292,244 289,450 17.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.10% 2.16% 4.68% 4.23% 1.68% -0.17% -4.15% -
ROE 2.62% 1.94% 5.53% 2.27% 1.40% 0.00% -9.20% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 49.31 64.85 74.01 34.11 95.51 104.31 99.29 -37.26%
EPS 1.33 0.99 2.82 1.14 0.77 -0.89 -4.97 -
DPS 0.00 0.00 0.00 0.00 41.73 88.00 88.00 -
NAPS 0.51 0.51 0.51 0.50 0.55 0.00 0.54 -3.73%
Adjusted Per Share Value based on latest NOSH - 961,063
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.09 27.48 33.26 40.08 35.92 37.27 35.14 -26.59%
EPS 0.60 0.42 1.27 1.33 0.29 -0.32 -1.76 -
DPS 0.00 0.00 0.00 0.00 15.70 31.32 31.32 -
NAPS 0.2285 0.2161 0.2292 0.5875 0.2069 0.00 0.1911 12.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.56 0.59 0.55 0.63 0.605 0.515 0.325 -
P/RPS 1.14 0.91 0.74 1.85 0.63 0.49 0.33 128.34%
P/EPS 41.98 59.61 19.49 55.50 78.74 -57.73 -6.54 -
EY 2.38 1.68 5.13 1.80 1.27 -1.73 -15.29 -
DY 0.00 0.00 0.00 0.00 68.98 170.87 270.77 -
P/NAPS 1.10 1.16 1.08 1.26 1.10 0.00 0.60 49.73%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 25/08/14 28/05/14 27/02/14 29/11/13 28/08/13 23/05/13 -
Price 0.39 0.58 0.58 0.59 0.625 0.565 0.69 -
P/RPS 0.79 0.89 0.78 1.73 0.65 0.54 0.69 9.43%
P/EPS 29.24 58.60 20.55 51.97 81.34 -63.34 -13.88 -
EY 3.42 1.71 4.87 1.92 1.23 -1.58 -7.20 -
DY 0.00 0.00 0.00 0.00 66.77 155.75 127.54 -
P/NAPS 0.76 1.14 1.14 1.18 1.14 0.00 1.28 -29.33%

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