[T7GLOBAL] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -40.76%
YoY- -51.97%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 261,396 265,576 334,438 372,156 405,498 249,260 541,807 -38.51%
PBT -24,622 -3,924 -56,168 -30,774 -19,534 -25,072 8,014 -
Tax 27,462 28,544 1,812 36,363 28,400 12,652 -426 -
NP 2,840 24,620 -54,356 5,589 8,866 -12,420 7,588 -48.09%
-
NP to SH -1,228 21,728 -55,395 4,560 7,698 -13,148 6,813 -
-
Tax Rate - - - - - - 5.32% -
Total Cost 258,556 240,956 388,794 366,566 396,632 261,680 534,219 -38.38%
-
Net Worth 293,333 319,529 312,573 368,084 367,536 360,416 336,881 -8.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 293,333 319,529 312,573 368,084 367,536 360,416 336,881 -8.82%
NOSH 293,333 290,481 289,420 289,830 289,398 288,333 267,366 6.38%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.09% 9.27% -16.25% 1.50% 2.19% -4.98% 1.40% -
ROE -0.42% 6.80% -17.72% 1.24% 2.09% -3.65% 2.02% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 89.11 91.43 115.55 128.40 140.12 86.45 202.65 -42.20%
EPS -0.42 7.48 -19.14 1.57 2.66 -4.56 2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.10 1.08 1.27 1.27 1.25 1.26 -14.29%
Adjusted Per Share Value based on latest NOSH - 285,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 30.86 31.36 39.49 43.94 47.88 29.43 63.97 -38.51%
EPS -0.14 2.57 -6.54 0.54 0.91 -1.55 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3464 0.3773 0.3691 0.4346 0.434 0.4256 0.3978 -8.81%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.73 0.85 0.76 0.74 1.00 1.42 1.57 -
P/RPS 0.82 0.93 0.66 0.58 0.71 1.64 0.77 4.28%
P/EPS -174.38 11.36 -3.97 47.03 37.59 -31.14 61.61 -
EY -0.57 8.80 -25.18 2.13 2.66 -3.21 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.70 0.58 0.79 1.14 1.25 -30.15%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 25/05/12 27/02/12 16/11/11 24/08/11 19/05/11 28/02/11 -
Price 0.39 0.64 0.93 0.85 0.85 1.11 1.65 -
P/RPS 0.44 0.70 0.80 0.66 0.61 1.28 0.81 -33.44%
P/EPS -93.16 8.56 -4.86 54.03 31.95 -24.34 64.75 -
EY -1.07 11.69 -20.58 1.85 3.13 -4.11 1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.58 0.86 0.67 0.67 0.89 1.31 -55.44%

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