[T7GLOBAL] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 295.97%
YoY- -69.51%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 360,080 265,576 249,260 510,192 747,476 371,156 426,332 -2.77%
PBT 19,468 -3,924 -25,072 17,592 45,620 23,360 16,300 3.00%
Tax -6,512 28,544 12,652 -5,320 -3,804 -848 200 -
NP 12,956 24,620 -12,420 12,272 41,816 22,512 16,500 -3.94%
-
NP to SH 10,536 21,728 -13,148 12,180 39,948 22,472 16,500 -7.19%
-
Tax Rate 33.45% - - 30.24% 8.34% 3.63% -1.23% -
Total Cost 347,124 240,956 261,680 497,920 705,660 348,644 409,832 -2.72%
-
Net Worth 156,303 319,529 360,416 316,979 327,202 143,003 116,637 4.99%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 156,303 319,529 360,416 316,979 327,202 143,003 116,637 4.99%
NOSH 289,450 290,481 288,333 249,590 244,180 204,290 142,241 12.55%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.60% 9.27% -4.98% 2.41% 5.59% 6.07% 3.87% -
ROE 6.74% 6.80% -3.65% 3.84% 12.21% 15.71% 14.15% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 124.40 91.43 86.45 204.41 306.12 181.68 299.72 -13.62%
EPS 3.64 7.48 -4.56 4.88 16.36 11.00 11.60 -17.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 1.10 1.25 1.27 1.34 0.70 0.82 -6.71%
Adjusted Per Share Value based on latest NOSH - 249,590
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 42.82 31.59 29.64 60.68 88.90 44.14 50.70 -2.77%
EPS 1.25 2.58 -1.56 1.45 4.75 2.67 1.96 -7.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1859 0.38 0.4286 0.377 0.3891 0.1701 0.1387 4.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.325 0.85 1.42 1.07 0.74 2.04 3.58 -
P/RPS 0.26 0.93 1.64 0.52 0.24 1.12 1.19 -22.37%
P/EPS 8.93 11.36 -31.14 21.93 4.52 18.55 30.86 -18.65%
EY 11.20 8.80 -3.21 4.56 22.11 5.39 3.24 22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.77 1.14 0.84 0.55 2.91 4.37 -28.15%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 25/05/12 19/05/11 31/05/10 26/05/09 23/05/08 25/05/07 -
Price 0.69 0.64 1.11 1.10 1.31 2.37 3.94 -
P/RPS 0.55 0.70 1.28 0.54 0.43 1.30 1.31 -13.45%
P/EPS 18.96 8.56 -24.34 22.54 8.01 21.55 33.97 -9.25%
EY 5.28 11.69 -4.11 4.44 12.49 4.64 2.94 10.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.58 0.89 0.87 0.98 3.39 4.80 -19.75%

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