[T7GLOBAL] QoQ Cumulative 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- 12.78%
YoY- 189.24%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 202,749 62,315 541,807 401,950 264,701 127,548 649,657 -54.08%
PBT -9,767 -6,268 8,014 9,475 8,221 4,398 4,775 -
Tax 14,200 3,163 -426 -1,806 -1,561 -1,330 -1,158 -
NP 4,433 -3,105 7,588 7,669 6,660 3,068 3,617 14.56%
-
NP to SH 3,849 -3,287 6,813 7,121 6,314 3,045 3,076 16.16%
-
Tax Rate - - 5.32% 19.06% 18.99% 30.24% 24.25% -
Total Cost 198,316 65,420 534,219 394,281 258,041 124,480 646,040 -54.59%
-
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 1.05% -0.91% 2.02% 2.16% 1.99% 0.96% 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 70.06 21.61 202.65 154.66 105.23 51.10 264.70 -58.87%
EPS 1.33 -1.14 2.55 2.74 2.51 1.22 1.25 4.23%
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 24.11 7.41 64.44 47.80 31.48 15.17 77.26 -54.09%
EPS 0.46 -0.39 0.81 0.85 0.75 0.36 0.37 15.66%
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 1.43 6.57 0.77 1.19 1.15 2.09 0.38 142.52%
P/EPS 75.19 -124.56 61.61 67.15 48.21 87.70 80.59 -4.53%
EY 1.33 -0.80 1.62 1.49 2.07 1.14 1.24 4.79%
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 1.21 5.14 0.81 0.96 1.72 2.15 0.40 109.58%
P/EPS 63.91 -97.37 64.75 54.38 72.11 90.16 85.37 -17.59%
EY 1.56 -1.03 1.54 1.84 1.39 1.11 1.17 21.20%
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