[T7GLOBAL] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -28.43%
YoY- -59.77%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 262,434 338,517 334,438 418,974 479,855 476,574 541,807 -38.35%
PBT -58,715 -50,881 -56,168 -24,542 -9,974 -2,652 8,014 -
Tax 1,342 5,785 1,812 28,653 15,335 4,067 -426 -
NP -57,373 -45,096 -54,356 4,111 5,361 1,415 7,588 -
-
NP to SH -59,862 -46,676 -55,395 3,112 4,348 481 6,813 -
-
Tax Rate - - - - - - 5.32% -
Total Cost 319,807 383,613 388,794 414,863 474,494 475,159 534,219 -28.99%
-
Net Worth 290,769 319,529 312,907 363,219 366,911 360,416 365,400 -14.13%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 290,769 319,529 312,907 363,219 366,911 360,416 365,400 -14.13%
NOSH 290,769 290,481 289,729 285,999 288,906 288,333 290,000 0.17%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -21.86% -13.32% -16.25% 0.98% 1.12% 0.30% 1.40% -
ROE -20.59% -14.61% -17.70% 0.86% 1.19% 0.13% 1.86% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 90.26 116.54 115.43 146.49 166.09 165.29 186.83 -38.45%
EPS -20.59 -16.07 -19.12 1.09 1.50 0.17 2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.10 1.08 1.27 1.27 1.25 1.26 -14.29%
Adjusted Per Share Value based on latest NOSH - 285,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 31.21 40.26 39.78 49.83 57.07 56.68 64.44 -38.35%
EPS -7.12 -5.55 -6.59 0.37 0.52 0.06 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3458 0.38 0.3721 0.432 0.4364 0.4286 0.4346 -14.14%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.73 0.85 0.76 0.74 1.00 1.42 1.57 -
P/RPS 0.81 0.73 0.66 0.51 0.60 0.86 0.84 -2.39%
P/EPS -3.55 -5.29 -3.97 68.01 66.45 851.21 66.83 -
EY -28.20 -18.90 -25.16 1.47 1.50 0.12 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.70 0.58 0.79 1.14 1.25 -30.15%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 25/05/12 27/02/12 16/11/11 24/08/11 19/05/11 28/02/11 -
Price 0.39 0.64 0.93 0.85 0.85 1.11 1.65 -
P/RPS 0.43 0.55 0.81 0.58 0.51 0.67 0.88 -37.98%
P/EPS -1.89 -3.98 -4.86 78.12 56.48 665.38 70.23 -
EY -52.79 -25.11 -20.56 1.28 1.77 0.15 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.58 0.86 0.67 0.67 0.89 1.31 -55.44%

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