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

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 158.55%
YoY- -39.04%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 137,610 343,666 261,396 405,498 529,402 717,040 348,448 -14.33%
PBT 2,678 22,154 -24,622 -19,534 16,442 31,290 28,598 -32.60%
Tax -914 -2,348 27,462 28,400 -3,122 -3,508 -2,016 -12.34%
NP 1,764 19,806 2,840 8,866 13,320 27,782 26,582 -36.35%
-
NP to SH 1,764 16,724 -1,228 7,698 12,628 25,476 26,514 -36.33%
-
Tax Rate 34.13% 10.60% - - 18.99% 11.21% 7.05% -
Total Cost 135,846 323,860 258,556 396,632 516,082 689,258 321,866 -13.38%
-
Net Worth 249,899 163,160 293,333 367,536 316,957 327,618 147,073 9.23%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - 122 -
Div Payout % - - - - - - 0.46% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 249,899 163,160 293,333 367,536 316,957 327,618 147,073 9.23%
NOSH 489,999 291,358 293,333 289,398 251,553 244,491 204,268 15.69%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.28% 5.76% 1.09% 2.19% 2.52% 3.87% 7.63% -
ROE 0.71% 10.25% -0.42% 2.09% 3.98% 7.78% 18.03% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 28.08 117.95 89.11 140.12 210.45 293.28 170.58 -25.95%
EPS 0.36 5.74 -0.42 2.66 5.02 10.42 12.98 -44.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.51 0.56 1.00 1.27 1.26 1.34 0.72 -5.58%
Adjusted Per Share Value based on latest NOSH - 288,906
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 16.37 40.87 31.09 48.23 62.96 85.28 41.44 -14.33%
EPS 0.21 1.99 -0.15 0.92 1.50 3.03 3.15 -36.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.2972 0.194 0.3489 0.4371 0.377 0.3896 0.1749 9.23%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.59 0.515 0.73 1.00 1.21 1.39 2.20 -
P/RPS 2.10 0.44 0.82 0.71 0.57 0.47 1.29 8.45%
P/EPS 163.89 8.97 -174.38 37.59 24.10 13.34 16.95 45.93%
EY 0.61 11.15 -0.57 2.66 4.15 7.50 5.90 -31.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 1.16 0.92 0.73 0.79 0.96 1.04 3.06 -14.92%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 28/08/13 30/08/12 24/08/11 26/08/10 25/08/09 22/08/08 -
Price 0.58 0.565 0.39 0.85 1.81 1.31 1.86 -
P/RPS 2.07 0.48 0.44 0.61 0.86 0.45 1.09 11.27%
P/EPS 161.11 9.84 -93.16 31.95 36.06 12.57 14.33 49.64%
EY 0.62 10.16 -1.07 3.13 2.77 7.95 6.98 -33.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 1.14 1.01 0.39 0.67 1.44 0.98 2.58 -12.72%

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