[T7GLOBAL] QoQ Quarter Result on 30-Jun-2011 [#2]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 317.1%
YoY- 118.29%
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 66,394 55,321 76,368 140,434 62,315 139,857 137,249 -38.34%
PBT -981 -33,087 -13,314 -3,499 -6,268 -1,461 1,254 -
Tax 7,136 -25,461 13,073 11,037 3,163 1,380 -245 -
NP 6,155 -58,548 -241 7,538 -3,105 -81 1,009 233.48%
-
NP to SH 5,432 -58,815 -429 7,136 -3,287 -308 807 256.08%
-
Tax Rate - - - - - - 19.54% -
Total Cost 60,239 113,869 76,609 132,896 65,420 139,938 136,240 -41.93%
-
Net Worth 319,529 312,907 363,219 366,911 360,416 365,400 353,410 -6.49%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 319,529 312,907 363,219 366,911 360,416 365,400 353,410 -6.49%
NOSH 290,481 289,729 285,999 288,906 288,333 290,000 278,275 2.90%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.27% -105.83% -0.32% 5.37% -4.98% -0.06% 0.74% -
ROE 1.70% -18.80% -0.12% 1.94% -0.91% -0.08% 0.23% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 22.86 19.09 26.70 48.61 21.61 48.23 49.32 -40.07%
EPS 1.87 -20.30 -0.15 2.47 -1.14 -0.11 0.29 246.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.08 1.27 1.27 1.25 1.26 1.27 -9.12%
Adjusted Per Share Value based on latest NOSH - 288,906
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.84 6.53 9.02 16.58 7.36 16.51 16.21 -38.35%
EPS 0.64 -6.94 -0.05 0.84 -0.39 -0.04 0.10 244.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3773 0.3695 0.4289 0.4332 0.4256 0.4315 0.4173 -6.49%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.85 0.76 0.74 1.00 1.42 1.57 1.84 -
P/RPS 3.72 3.98 2.77 2.06 6.57 3.26 3.73 -0.17%
P/EPS 45.45 -3.74 -493.33 40.49 -124.56 -1,478.25 634.48 -82.72%
EY 2.20 -26.71 -0.20 2.47 -0.80 -0.07 0.16 473.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.58 0.79 1.14 1.25 1.45 -34.39%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 27/02/12 16/11/11 24/08/11 19/05/11 28/02/11 24/11/10 -
Price 0.64 0.93 0.85 0.85 1.11 1.65 1.49 -
P/RPS 2.80 4.87 3.18 1.75 5.14 3.42 3.02 -4.91%
P/EPS 34.22 -4.58 -566.67 34.41 -97.37 -1,553.57 513.79 -83.54%
EY 2.92 -21.83 -0.18 2.91 -1.03 -0.06 0.19 517.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.86 0.67 0.67 0.89 1.31 1.17 -37.33%

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