[T7GLOBAL] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -11.92%
YoY- 121.49%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 418,974 479,855 476,574 541,807 538,201 555,838 590,336 -20.41%
PBT -24,542 -9,974 -2,652 8,014 7,442 -2,649 -2,232 393.75%
Tax 28,653 15,335 4,067 -426 240 -965 -1,537 -
NP 4,111 5,361 1,415 7,588 7,682 -3,614 -3,769 -
-
NP to SH 3,112 4,348 481 6,813 7,735 -3,348 -3,866 -
-
Tax Rate - - - 5.32% -3.22% - - -
Total Cost 414,863 474,494 475,159 534,219 530,519 559,452 594,105 -21.27%
-
Net Worth 363,219 366,911 360,416 365,400 353,410 319,297 316,979 9.49%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 9,885 9,885 9,885 -
Div Payout % - - - - 127.80% 0.00% 0.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 363,219 366,911 360,416 365,400 353,410 319,297 316,979 9.49%
NOSH 285,999 288,906 288,333 290,000 278,275 253,410 249,590 9.49%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.98% 1.12% 0.30% 1.40% 1.43% -0.65% -0.64% -
ROE 0.86% 1.19% 0.13% 1.86% 2.19% -1.05% -1.22% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 146.49 166.09 165.29 186.83 193.41 219.34 236.52 -27.31%
EPS 1.09 1.50 0.17 2.35 2.78 -1.32 -1.55 -
DPS 0.00 0.00 0.00 0.00 3.55 3.90 3.96 -
NAPS 1.27 1.27 1.25 1.26 1.27 1.26 1.27 0.00%
Adjusted Per Share Value based on latest NOSH - 290,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.83 57.07 56.68 64.44 64.01 66.11 70.21 -20.41%
EPS 0.37 0.52 0.06 0.81 0.92 -0.40 -0.46 -
DPS 0.00 0.00 0.00 0.00 1.18 1.18 1.18 -
NAPS 0.432 0.4364 0.4286 0.4346 0.4203 0.3797 0.377 9.49%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.74 1.00 1.42 1.57 1.84 1.21 1.07 -
P/RPS 0.51 0.60 0.86 0.84 0.95 0.55 0.45 8.69%
P/EPS 68.01 66.45 851.21 66.83 66.20 -91.59 -69.08 -
EY 1.47 1.50 0.12 1.50 1.51 -1.09 -1.45 -
DY 0.00 0.00 0.00 0.00 1.93 3.22 3.70 -
P/NAPS 0.58 0.79 1.14 1.25 1.45 0.96 0.84 -21.86%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 24/08/11 19/05/11 28/02/11 24/11/10 26/08/10 31/05/10 -
Price 0.85 0.85 1.11 1.65 1.49 1.81 1.10 -
P/RPS 0.58 0.51 0.67 0.88 0.77 0.83 0.47 15.03%
P/EPS 78.12 56.48 665.38 70.23 53.60 -137.00 -71.02 -
EY 1.28 1.77 0.15 1.42 1.87 -0.73 -1.41 -
DY 0.00 0.00 0.00 0.00 2.38 2.16 3.60 -
P/NAPS 0.67 0.67 0.89 1.31 1.17 1.44 0.87 -15.96%

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