[T7GLOBAL] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -24.81%
YoY- 189.24%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 405,498 249,260 541,807 535,933 529,402 510,192 649,657 -27.02%
PBT -19,534 -25,072 8,014 12,633 16,442 17,592 4,775 -
Tax 28,400 12,652 -426 -2,408 -3,122 -5,320 -1,158 -
NP 8,866 -12,420 7,588 10,225 13,320 12,272 3,617 82.09%
-
NP to SH 7,698 -13,148 6,813 9,494 12,628 12,180 3,076 84.63%
-
Tax Rate - - 5.32% 19.06% 18.99% 30.24% 24.25% -
Total Cost 396,632 261,680 534,219 525,708 516,082 497,920 646,040 -27.82%
-
Net Worth 367,536 360,416 336,881 330,060 316,957 316,979 311,692 11.64%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 9,817 -
Div Payout % - - - - - - 319.15% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 367,536 360,416 336,881 330,060 316,957 316,979 311,692 11.64%
NOSH 289,398 288,333 267,366 259,890 251,553 249,590 245,427 11.64%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.19% -4.98% 1.40% 1.91% 2.52% 2.41% 0.56% -
ROE 2.09% -3.65% 2.02% 2.88% 3.98% 3.84% 0.99% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 140.12 86.45 202.65 206.22 210.45 204.41 264.70 -34.63%
EPS 2.66 -4.56 2.55 3.65 5.02 4.88 1.25 65.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.27 1.25 1.26 1.27 1.26 1.27 1.27 0.00%
Adjusted Per Share Value based on latest NOSH - 278,275
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 48.23 29.64 64.44 63.74 62.96 60.68 77.26 -27.02%
EPS 0.92 -1.56 0.81 1.13 1.50 1.45 0.37 83.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
NAPS 0.4371 0.4286 0.4007 0.3925 0.377 0.377 0.3707 11.64%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.00 1.42 1.57 1.84 1.21 1.07 1.01 -
P/RPS 0.71 1.64 0.77 0.89 0.57 0.52 0.38 51.87%
P/EPS 37.59 -31.14 61.61 50.36 24.10 21.93 80.59 -39.93%
EY 2.66 -3.21 1.62 1.99 4.15 4.56 1.24 66.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.96 -
P/NAPS 0.79 1.14 1.25 1.45 0.96 0.84 0.80 -0.83%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 19/05/11 28/02/11 24/11/10 26/08/10 31/05/10 23/02/10 -
Price 0.85 1.11 1.65 1.49 1.81 1.10 1.07 -
P/RPS 0.61 1.28 0.81 0.72 0.86 0.54 0.40 32.59%
P/EPS 31.95 -24.34 64.75 40.78 36.06 22.54 85.37 -48.16%
EY 3.13 -4.11 1.54 2.45 2.77 4.44 1.17 93.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.74 -
P/NAPS 0.67 0.89 1.31 1.17 1.44 0.87 0.84 -14.02%

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