[T7GLOBAL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -1.01%
YoY- -69.51%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 541,807 401,950 264,701 127,548 649,657 513,406 358,520 31.59%
PBT 8,014 9,475 8,221 4,398 4,775 6,808 15,645 -35.90%
Tax -426 -1,806 -1,561 -1,330 -1,158 -3,204 -1,754 -60.97%
NP 7,588 7,669 6,660 3,068 3,617 3,604 13,891 -33.10%
-
NP to SH 6,813 7,121 6,314 3,045 3,076 2,462 12,738 -34.03%
-
Tax Rate 5.32% 19.06% 18.99% 30.24% 24.25% 47.06% 11.21% -
Total Cost 534,219 394,281 258,041 124,480 646,040 509,802 344,629 33.83%
-
Net Worth 336,881 330,060 316,957 316,979 311,692 314,453 327,618 1.87%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 9,817 - - -
Div Payout % - - - - 319.15% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 336,881 330,060 316,957 316,979 311,692 314,453 327,618 1.87%
NOSH 267,366 259,890 251,553 249,590 245,427 243,762 244,491 6.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.40% 1.91% 2.52% 2.41% 0.56% 0.70% 3.87% -
ROE 2.02% 2.16% 1.99% 0.96% 0.99% 0.78% 3.89% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 202.65 154.66 105.23 51.10 264.70 210.62 146.64 23.99%
EPS 2.55 2.74 2.51 1.22 1.25 1.01 5.21 -37.81%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.26 1.27 1.26 1.27 1.27 1.29 1.34 -4.01%
Adjusted Per Share Value based on latest NOSH - 249,590
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 64.44 47.80 31.48 15.17 77.26 61.06 42.64 31.59%
EPS 0.81 0.85 0.75 0.36 0.37 0.29 1.51 -33.90%
DPS 0.00 0.00 0.00 0.00 1.17 0.00 0.00 -
NAPS 0.4007 0.3925 0.377 0.377 0.3707 0.374 0.3896 1.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.57 1.84 1.21 1.07 1.01 1.27 1.39 -
P/RPS 0.77 1.19 1.15 2.09 0.38 0.60 0.95 -13.03%
P/EPS 61.61 67.15 48.21 87.70 80.59 125.74 26.68 74.44%
EY 1.62 1.49 2.07 1.14 1.24 0.80 3.75 -42.76%
DY 0.00 0.00 0.00 0.00 3.96 0.00 0.00 -
P/NAPS 1.25 1.45 0.96 0.84 0.80 0.98 1.04 13.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 26/08/10 31/05/10 23/02/10 24/11/09 25/08/09 -
Price 1.65 1.49 1.81 1.10 1.07 0.99 1.31 -
P/RPS 0.81 0.96 1.72 2.15 0.40 0.47 0.89 -6.06%
P/EPS 64.75 54.38 72.11 90.16 85.37 98.02 25.14 87.57%
EY 1.54 1.84 1.39 1.11 1.17 1.02 3.98 -46.80%
DY 0.00 0.00 0.00 0.00 3.74 0.00 0.00 -
P/NAPS 1.31 1.17 1.44 0.87 0.84 0.77 0.98 21.28%

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