[T7GLOBAL] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -28.24%
YoY- 121.49%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 372,156 405,498 249,260 541,807 535,933 529,402 510,192 -18.95%
PBT -30,774 -19,534 -25,072 8,014 12,633 16,442 17,592 -
Tax 36,363 28,400 12,652 -426 -2,408 -3,122 -5,320 -
NP 5,589 8,866 -12,420 7,588 10,225 13,320 12,272 -40.77%
-
NP to SH 4,560 7,698 -13,148 6,813 9,494 12,628 12,180 -48.02%
-
Tax Rate - - - 5.32% 19.06% 18.99% 30.24% -
Total Cost 366,566 396,632 261,680 534,219 525,708 516,082 497,920 -18.45%
-
Net Worth 368,084 367,536 360,416 336,881 330,060 316,957 316,979 10.46%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 368,084 367,536 360,416 336,881 330,060 316,957 316,979 10.46%
NOSH 289,830 289,398 288,333 267,366 259,890 251,553 249,590 10.46%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.50% 2.19% -4.98% 1.40% 1.91% 2.52% 2.41% -
ROE 1.24% 2.09% -3.65% 2.02% 2.88% 3.98% 3.84% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 128.40 140.12 86.45 202.65 206.22 210.45 204.41 -26.63%
EPS 1.57 2.66 -4.56 2.55 3.65 5.02 4.88 -53.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.27 1.25 1.26 1.27 1.26 1.27 0.00%
Adjusted Per Share Value based on latest NOSH - 290,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.26 48.23 29.64 64.44 63.74 62.96 60.68 -18.95%
EPS 0.54 0.92 -1.56 0.81 1.13 1.50 1.45 -48.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4378 0.4371 0.4286 0.4007 0.3925 0.377 0.377 10.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.74 1.00 1.42 1.57 1.84 1.21 1.07 -
P/RPS 0.58 0.71 1.64 0.77 0.89 0.57 0.52 7.54%
P/EPS 47.03 37.59 -31.14 61.61 50.36 24.10 21.93 66.22%
EY 2.13 2.66 -3.21 1.62 1.99 4.15 4.56 -39.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.79 1.14 1.25 1.45 0.96 0.84 -21.86%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 24/08/11 19/05/11 28/02/11 24/11/10 26/08/10 31/05/10 -
Price 0.85 0.85 1.11 1.65 1.49 1.81 1.10 -
P/RPS 0.66 0.61 1.28 0.81 0.72 0.86 0.54 14.30%
P/EPS 54.03 31.95 -24.34 64.75 40.78 36.06 22.54 79.01%
EY 1.85 3.13 -4.11 1.54 2.45 2.77 4.44 -44.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.89 1.31 1.17 1.44 0.87 -15.96%

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