[T7GLOBAL] YoY Cumulative Quarter 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- 12.78%
YoY- 189.24%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 234,820 204,695 279,117 401,950 513,406 371,134 326,017 -5.31%
PBT 9,656 -18,704 -23,081 9,475 6,808 20,612 15,954 -8.02%
Tax -1,599 13,392 27,273 -1,806 -3,204 -2,228 -199 41.47%
NP 8,057 -5,312 4,192 7,669 3,604 18,384 15,755 -10.56%
-
NP to SH 6,393 -7,556 3,420 7,121 2,462 18,346 15,755 -13.94%
-
Tax Rate 16.56% - - 19.06% 47.06% 10.81% 1.25% -
Total Cost 226,763 210,007 274,925 394,281 509,802 352,750 310,262 -5.08%
-
Net Worth 162,784 159,838 368,084 330,060 314,453 251,007 126,280 4.31%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 127,870 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 162,784 159,838 368,084 330,060 314,453 251,007 126,280 4.31%
NOSH 295,972 290,615 289,830 259,890 243,762 204,071 200,445 6.70%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.43% -2.60% 1.50% 1.91% 0.70% 4.95% 4.83% -
ROE 3.93% -4.73% 0.93% 2.16% 0.78% 7.31% 12.48% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 79.34 70.44 96.30 154.66 210.62 181.86 162.65 -11.26%
EPS 2.16 -2.60 1.18 2.74 1.01 8.99 7.86 -19.35%
DPS 0.00 44.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 1.27 1.27 1.29 1.23 0.63 -2.23%
Adjusted Per Share Value based on latest NOSH - 278,275
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 27.93 24.34 33.20 47.80 61.06 44.14 38.77 -5.31%
EPS 0.76 -0.90 0.41 0.85 0.29 2.18 1.87 -13.92%
DPS 0.00 15.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1936 0.1901 0.4378 0.3925 0.374 0.2985 0.1502 4.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.605 0.40 0.74 1.84 1.27 1.49 3.00 -
P/RPS 0.76 0.57 0.77 1.19 0.60 0.82 1.84 -13.69%
P/EPS 28.01 -15.38 62.71 67.15 125.74 16.57 38.17 -5.02%
EY 3.57 -6.50 1.59 1.49 0.80 6.03 2.62 5.28%
DY 0.00 110.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.73 0.58 1.45 0.98 1.21 4.76 -21.64%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 16/11/12 16/11/11 24/11/10 24/11/09 20/11/08 30/11/07 -
Price 0.625 0.40 0.85 1.49 0.99 1.14 2.88 -
P/RPS 0.79 0.57 0.88 0.96 0.47 0.63 1.77 -12.56%
P/EPS 28.94 -15.38 72.03 54.38 98.02 12.68 36.64 -3.85%
EY 3.46 -6.50 1.39 1.84 1.02 7.89 2.73 4.02%
DY 0.00 110.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.73 0.67 1.17 0.77 0.93 4.57 -20.64%

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