[T7GLOBAL] YoY 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 18,812 19,405 92,971 59,012 55,321 139,857 136,251 -28.09%
PBT -25,133 -1,082 3,083 -7,014 -33,087 -1,461 -2,033 52.03%
Tax -1,217 1,772 2,150 3,319 -25,461 1,380 2,046 -
NP -26,350 690 5,233 -3,695 -58,548 -81 13 -
-
NP to SH -26,350 690 4,517 -4,029 -58,815 -308 614 -
-
Tax Rate - - -69.74% - - - - -
Total Cost 45,162 18,715 87,738 62,707 113,869 139,938 136,238 -16.80%
-
Net Worth 121,323 185,747 480,531 154,660 312,907 365,400 247,142 -11.17%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 128,397 - - 9,885 -
Div Payout % - - - 0.00% - - 1,610.05% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 121,323 185,747 480,531 154,660 312,907 365,400 247,142 -11.17%
NOSH 379,136 364,210 961,063 291,811 289,729 290,000 247,142 7.38%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -140.07% 3.56% 5.63% -6.26% -105.83% -0.06% 0.01% -
ROE -21.72% 0.37% 0.94% -2.61% -18.80% -0.08% 0.25% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.96 5.33 9.67 20.22 19.09 48.23 55.13 -33.04%
EPS -6.95 0.19 1.28 -2.45 -20.30 -0.11 0.25 -
DPS 0.00 0.00 0.00 44.00 0.00 0.00 4.00 -
NAPS 0.32 0.51 0.50 0.53 1.08 1.26 1.00 -17.28%
Adjusted Per Share Value based on latest NOSH - 291,811
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.30 2.37 11.37 7.21 6.76 17.10 16.66 -28.09%
EPS -3.22 0.08 0.55 -0.49 -7.19 -0.04 0.08 -
DPS 0.00 0.00 0.00 15.70 0.00 0.00 1.21 -
NAPS 0.1483 0.2271 0.5875 0.1891 0.3826 0.4467 0.3022 -11.18%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.34 0.36 0.63 0.40 0.76 1.57 1.01 -
P/RPS 6.85 6.76 6.51 1.98 3.98 3.26 1.83 24.59%
P/EPS -4.89 190.02 134.04 -28.97 -3.74 -1,478.25 406.54 -
EY -20.44 0.53 0.75 -3.45 -26.71 -0.07 0.25 -
DY 0.00 0.00 0.00 110.00 0.00 0.00 3.96 -
P/NAPS 1.06 0.71 1.26 0.75 0.70 1.25 1.01 0.80%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 26/02/15 27/02/14 27/02/13 27/02/12 28/02/11 23/02/10 -
Price 0.325 0.55 0.59 0.305 0.93 1.65 1.07 -
P/RPS 6.55 10.32 6.10 1.51 4.87 3.42 1.94 22.47%
P/EPS -4.68 290.31 125.53 -22.09 -4.58 -1,553.57 430.69 -
EY -21.38 0.34 0.80 -4.53 -21.83 -0.06 0.23 -
DY 0.00 0.00 0.00 144.26 0.00 0.00 3.74 -
P/NAPS 1.02 1.08 1.18 0.58 0.86 1.31 1.07 -0.79%

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