[T7GLOBAL] QoQ TTM 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- 331.03%
YoY- -51.89%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 479,855 476,574 541,807 538,201 555,838 590,336 649,657 -18.33%
PBT -9,974 -2,652 8,014 7,442 -2,649 -2,232 4,775 -
Tax 15,335 4,067 -426 240 -965 -1,537 -1,158 -
NP 5,361 1,415 7,588 7,682 -3,614 -3,769 3,617 30.09%
-
NP to SH 4,348 481 6,813 7,735 -3,348 -3,866 3,076 26.03%
-
Tax Rate - - 5.32% -3.22% - - 24.25% -
Total Cost 474,494 475,159 534,219 530,519 559,452 594,105 646,040 -18.64%
-
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 9,885 9,885 9,885 -
Div Payout % - - - 127.80% 0.00% 0.00% 321.38% -
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 1.12% 0.30% 1.40% 1.43% -0.65% -0.64% 0.56% -
ROE 1.19% 0.13% 1.86% 2.19% -1.05% -1.22% 1.24% -
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 166.09 165.29 186.83 193.41 219.34 236.52 262.87 -26.42%
EPS 1.50 0.17 2.35 2.78 -1.32 -1.55 1.24 13.57%
DPS 0.00 0.00 0.00 3.55 3.90 3.96 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 57.07 56.68 64.44 64.01 66.11 70.21 77.26 -18.33%
EPS 0.52 0.06 0.81 0.92 -0.40 -0.46 0.37 25.54%
DPS 0.00 0.00 0.00 1.18 1.18 1.18 1.18 -
NAPS 0.4364 0.4286 0.4346 0.4203 0.3797 0.377 0.2939 30.24%
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 0.60 0.86 0.84 0.95 0.55 0.45 0.38 35.70%
P/EPS 66.45 851.21 66.83 66.20 -91.59 -69.08 81.15 -12.50%
EY 1.50 0.12 1.50 1.51 -1.09 -1.45 1.23 14.18%
DY 0.00 0.00 0.00 1.93 3.22 3.70 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 0.51 0.67 0.88 0.77 0.83 0.47 0.41 15.70%
P/EPS 56.48 665.38 70.23 53.60 -137.00 -71.02 85.97 -24.48%
EY 1.77 0.15 1.42 1.87 -0.73 -1.41 1.16 32.64%
DY 0.00 0.00 0.00 2.38 2.16 3.60 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