[T7GLOBAL] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -75.31%
YoY- 107.85%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 140,434 62,315 139,857 137,249 137,153 127,548 136,251 2.04%
PBT -3,499 -6,268 -1,461 1,254 3,823 4,398 -2,033 43.75%
Tax 11,037 3,163 1,380 -245 -231 -1,330 2,046 208.53%
NP 7,538 -3,105 -81 1,009 3,592 3,068 13 6935.08%
-
NP to SH 7,136 -3,287 -308 807 3,269 3,045 614 415.39%
-
Tax Rate - - - 19.54% 6.04% 30.24% - -
Total Cost 132,896 65,420 139,938 136,240 133,561 124,480 136,238 -1.64%
-
Net Worth 366,911 360,416 365,400 353,410 319,297 316,979 247,142 30.23%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 9,885 -
Div Payout % - - - - - - 1,610.05% -
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 366,911 360,416 365,400 353,410 319,297 316,979 247,142 30.23%
NOSH 288,906 288,333 290,000 278,275 253,410 249,590 247,142 11.00%
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 5.37% -4.98% -0.06% 0.74% 2.62% 2.41% 0.01% -
ROE 1.94% -0.91% -0.08% 0.23% 1.02% 0.96% 0.25% -
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 48.61 21.61 48.23 49.32 54.12 51.10 55.13 -8.06%
EPS 2.47 -1.14 -0.11 0.29 1.29 1.22 0.25 362.37%
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 1.00 17.32%
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 16.58 7.36 16.51 16.21 16.19 15.06 16.09 2.02%
EPS 0.84 -0.39 -0.04 0.10 0.39 0.36 0.07 426.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
NAPS 0.4332 0.4256 0.4315 0.4173 0.377 0.3743 0.2918 30.23%
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 2.06 6.57 3.26 3.73 2.24 2.09 1.83 8.23%
P/EPS 40.49 -124.56 -1,478.25 634.48 93.80 87.70 406.54 -78.60%
EY 2.47 -0.80 -0.07 0.16 1.07 1.14 0.25 362.37%
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 1.01 -15.14%
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 1.75 5.14 3.42 3.02 3.34 2.15 1.94 -6.65%
P/EPS 34.41 -97.37 -1,553.57 513.79 140.31 90.16 430.69 -81.53%
EY 2.91 -1.03 -0.06 0.19 0.71 1.11 0.23 445.50%
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 1.07 -26.87%

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