[T7GLOBAL] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Annualized Quarter Result
Revenue	61,326	55,828	117,253	313,093	272,926	372,156	535,933	-30.30%
YoY %	9.85%	-52.39%	-62.55%	14.72%	-26.66%	-30.56%	-	-
Horiz. %	11.44%	10.42%	21.88%	58.42%	50.93%	69.44%	100.00%	-
PBT	-5,701	-64,894	1,716	12,874	-24,938	-30,774	12,633	-
YoY %	91.21%	-3,881.70%	-86.67%	151.62%	18.96%	-343.60%	-	-
Horiz. %	-45.13%	-513.69%	13.58%	101.91%	-197.40%	-243.60%	100.00%	-
Tax	-608	-1,645	-1,221	-2,132	17,856	36,363	-2,408	-20.48%
YoY %	63.04%	-34.73%	42.73%	-111.94%	-50.90%	1,610.09%	-	-
Horiz. %	25.25%	68.31%	50.71%	88.54%	-741.53%	-1,510.09%	100.00%	-
NP	-6,309	-66,540	494	10,742	-7,082	5,589	10,225	-
YoY %	90.52%	-13,569.64%	-95.40%	251.68%	-226.71%	-45.34%	-	-
Horiz. %	-61.70%	-650.76%	4.83%	105.06%	-69.26%	54.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,309	-66,540	494	8,524	-10,074	4,560	9,494	-
YoY %	90.52%	-13,569.64%	-94.20%	184.61%	-320.92%	-51.97%	-	-
Horiz. %	-66.45%	-700.86%	5.20%	89.78%	-106.11%	48.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	71.15%	16.56%	-	-	19.06%	-
YoY %	-	-	329.65%	0.00%	-	-	-	-
Horiz. %	-	-	373.29%	86.88%	-	-	100.00%	-
Total Cost	67,635	122,368	116,758	302,350	280,009	366,566	525,708	-28.92%
YoY %	-44.73%	4.80%	-61.38%	7.98%	-23.61%	-30.27%	-	-
Horiz. %	12.87%	23.28%	22.21%	57.51%	53.26%	69.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	109,930	143,448	188,189	162,784	159,838	368,084	330,060	-16.72%
YoY %	-23.37%	-23.77%	15.61%	1.84%	-56.58%	11.52%	-	-
Horiz. %	33.31%	43.46%	57.02%	49.32%	48.43%	111.52%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	-	-	-	-	170,494	-	-	-
YoY %	-	-	-	-	0.00%	-	-	-
Horiz. %	-	-	-	-	100.00%	-	-	-
Div Payout %	-	-	-	-	0.00%	-	-	-
YoY %	-	-	-	-	0.00%	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	109,930	143,448	188,189	162,784	159,838	368,084	330,060	-16.72%
YoY %	-23.37%	-23.77%	15.61%	1.84%	-56.58%	11.52%	-	-
Horiz. %	33.31%	43.46%	57.02%	49.32%	48.43%	111.52%	100.00%	-
NOSH	381,545	377,496	368,999	295,972	290,615	289,830	259,890	6.60%
YoY %	1.07%	2.30%	24.67%	1.84%	0.27%	11.52%	-	-
Horiz. %	146.81%	145.25%	141.98%	113.88%	111.82%	111.52%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	-10.29%	-119.19%	0.42%	3.43%	-2.60%	1.50%	1.91%	-
YoY %	91.37%	-28,478.57%	-87.76%	231.92%	-273.33%	-21.47%	-	-
Horiz. %	-538.74%	-6,240.31%	21.99%	179.58%	-136.13%	78.53%	100.00%	-
ROE	-5.74%	-46.39%	0.26%	5.24%	-6.30%	1.24%	2.88%	-
YoY %	87.63%	-17,942.31%	-95.04%	183.17%	-608.06%	-56.94%	-	-
Horiz. %	-199.31%	-1,610.76%	9.03%	181.94%	-218.75%	43.06%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	16.18	14.79	31.78	105.78	93.91	128.40	206.22	-34.54%
YoY %	9.40%	-53.46%	-69.96%	12.64%	-26.86%	-37.74%	-	-
Horiz. %	7.85%	7.17%	15.41%	51.29%	45.54%	62.26%	100.00%	-
EPS	-1.67	-17.63	0.13	2.88	-3.47	1.57	3.65	-
YoY %	90.53%	-13,661.54%	-95.49%	183.00%	-321.02%	-56.99%	-	-
Horiz. %	-45.75%	-483.01%	3.56%	78.90%	-95.07%	43.01%	100.00%	-
DPS	0.00	0.00	0.00	0.00	58.67	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	100.00%	-	-	-
NAPS	0.29	0.38	0.51	0.55	0.55	1.27	1.27	-21.80%
YoY %	-23.68%	-25.49%	-7.27%	0.00%	-56.69%	0.00%	-	-
Horiz. %	22.83%	29.92%	40.16%	43.31%	43.31%	100.00%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 307,656
RPS	7.50	6.83	14.34	38.28	33.37	45.50	65.52	-30.29%
YoY %	9.81%	-52.37%	-62.54%	14.71%	-26.66%	-30.56%	-	-
Horiz. %	11.45%	10.42%	21.89%	58.42%	50.93%	69.44%	100.00%	-
EPS	-0.77	-8.14	0.06	1.04	-1.23	0.56	1.16	-
YoY %	90.54%	-13,666.67%	-94.23%	184.55%	-319.64%	-51.72%	-	-
Horiz. %	-66.38%	-701.72%	5.17%	89.66%	-106.03%	48.28%	100.00%	-
DPS	0.00	0.00	0.00	0.00	20.84	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	100.00%	-	-	-
NAPS	0.1344	0.1754	0.2301	0.199	0.1954	0.45	0.4035	-16.72%
YoY %	-23.38%	-23.77%	15.63%	1.84%	-56.58%	11.52%	-	-
Horiz. %	33.31%	43.47%	57.03%	49.32%	48.43%	111.52%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	0.31	0.36	0.56	0.605	0.40	0.74	1.84	-
P/RPS	1.92	2.43	1.76	0.57	0.43	0.58	0.89	13.65%
YoY %	-20.99%	38.07%	208.77%	32.56%	-25.86%	-34.83%	-	-
Horiz. %	215.73%	273.03%	197.75%	64.04%	48.31%	65.17%	100.00%	-
P/EPS	-18.63	-2.04	417.74	21.01	-11.54	47.03	50.36	-
YoY %	-813.24%	-100.49%	1,888.29%	282.06%	-124.54%	-6.61%	-	-
Horiz. %	-36.99%	-4.05%	829.51%	41.72%	-22.92%	93.39%	100.00%	-
EY	-5.37	-48.96	0.24	4.76	-8.67	2.13	1.99	-
YoY %	89.03%	-20,500.00%	-94.96%	154.90%	-507.04%	7.04%	-	-
Horiz. %	-269.85%	-2,460.30%	12.06%	239.20%	-435.68%	107.04%	100.00%	-
DY	0.00	0.00	0.00	0.00	146.67	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	100.00%	-	-	-
P/NAPS	1.07	0.95	1.10	1.10	0.73	0.58	1.45	-4.93%
YoY %	12.63%	-13.64%	0.00%	50.68%	25.86%	-60.00%	-	-
Horiz. %	73.79%	65.52%	75.86%	75.86%	50.34%	40.00%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	23/11/16	25/11/15	20/11/14	29/11/13	16/11/12	16/11/11	24/11/10	-
Price	0.31	0.37	0.39	0.625	0.40	0.85	1.49	-
P/RPS	1.92	2.50	1.23	0.59	0.43	0.66	0.72	17.74%
YoY %	-23.20%	103.25%	108.47%	37.21%	-34.85%	-8.33%	-	-
Horiz. %	266.67%	347.22%	170.83%	81.94%	59.72%	91.67%	100.00%	-
P/EPS	-18.63	-2.10	290.92	21.70	-11.54	54.03	40.78	-
YoY %	-787.14%	-100.72%	1,240.65%	288.04%	-121.36%	32.49%	-	-
Horiz. %	-45.68%	-5.15%	713.39%	53.21%	-28.30%	132.49%	100.00%	-
EY	-5.37	-47.64	0.34	4.61	-8.67	1.85	2.45	-
YoY %	88.73%	-14,111.76%	-92.62%	153.17%	-568.65%	-24.49%	-	-
Horiz. %	-219.18%	-1,944.49%	13.88%	188.16%	-353.88%	75.51%	100.00%	-
DY	0.00	0.00	0.00	0.00	146.67	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	100.00%	-	-	-
P/NAPS	1.07	0.97	0.76	1.14	0.73	0.67	1.17	-1.47%
YoY %	10.31%	27.63%	-33.33%	56.16%	8.96%	-42.74%	-	-
Horiz. %	91.45%	82.91%	64.96%	97.44%	62.39%	57.26%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos