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

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -4.33%
YoY- 121.49%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 279,117 202,749 62,315 541,807 401,950 264,701 127,548 68.47%
PBT -23,081 -9,767 -6,268 8,014 9,475 8,221 4,398 -
Tax 27,273 14,200 3,163 -426 -1,806 -1,561 -1,330 -
NP 4,192 4,433 -3,105 7,588 7,669 6,660 3,068 23.11%
-
NP to SH 3,420 3,849 -3,287 6,813 7,121 6,314 3,045 8.04%
-
Tax Rate - - - 5.32% 19.06% 18.99% 30.24% -
Total Cost 274,925 198,316 65,420 534,219 394,281 258,041 124,480 69.51%
-
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 0.93% 1.05% -0.91% 2.02% 2.16% 1.99% 0.96% -
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 96.30 70.06 21.61 202.65 154.66 105.23 51.10 52.51%
EPS 1.18 1.33 -1.14 2.55 2.74 2.51 1.22 -2.19%
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 32.96 23.94 7.36 63.97 47.46 31.26 15.06 68.48%
EPS 0.40 0.45 -0.39 0.80 0.84 0.75 0.36 7.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4346 0.434 0.4256 0.3978 0.3897 0.3743 0.3743 10.46%
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 0.77 1.43 6.57 0.77 1.19 1.15 2.09 -48.57%
P/EPS 62.71 75.19 -124.56 61.61 67.15 48.21 87.70 -20.02%
EY 1.59 1.33 -0.80 1.62 1.49 2.07 1.14 24.80%
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 0.88 1.21 5.14 0.81 0.96 1.72 2.15 -44.84%
P/EPS 72.03 63.91 -97.37 64.75 54.38 72.11 90.16 -13.88%
EY 1.39 1.56 -1.03 1.54 1.84 1.39 1.11 16.16%
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