[T7GLOBAL] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 7.36%
YoY- 18.83%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 81,813 64,351 140,434 137,153 171,651 81,435 95,501 -2.54%
PBT 6,210 -11,333 -3,499 3,823 4,240 8,459 5,082 3.39%
Tax 454 6,594 11,037 -231 -803 -796 -46 -
NP 6,664 -4,739 7,538 3,592 3,437 7,663 5,036 4.77%
-
NP to SH 5,728 -6,050 7,136 3,269 2,751 7,639 5,036 2.16%
-
Tax Rate -7.31% - - 6.04% 18.94% 9.41% 0.91% -
Total Cost 75,149 69,090 132,896 133,561 168,214 73,772 90,465 -3.04%
-
Net Worth 163,657 290,769 366,911 319,297 326,224 147,455 120,382 5.24%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 61 - -
Div Payout % - - - - - 0.80% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 163,657 290,769 366,911 319,297 326,224 147,455 120,382 5.24%
NOSH 292,244 290,769 288,906 253,410 243,451 204,798 200,637 6.46%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.15% -7.36% 5.37% 2.62% 2.00% 9.41% 5.27% -
ROE 3.50% -2.08% 1.94% 1.02% 0.84% 5.18% 4.18% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 27.99 22.13 48.61 54.12 70.51 39.76 47.60 -8.46%
EPS 1.96 -2.08 2.47 1.29 1.13 3.73 2.51 -4.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.56 1.00 1.27 1.26 1.34 0.72 0.60 -1.14%
Adjusted Per Share Value based on latest NOSH - 253,410
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.66 7.60 16.58 16.19 20.27 9.62 11.28 -2.54%
EPS 0.68 -0.71 0.84 0.39 0.32 0.90 0.59 2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1932 0.3433 0.4332 0.377 0.3852 0.1741 0.1421 5.24%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.515 0.73 1.00 1.21 1.39 2.20 2.90 -
P/RPS 1.84 3.30 2.06 2.24 1.97 5.53 6.09 -18.06%
P/EPS 26.28 -35.08 40.49 93.80 123.01 58.98 115.54 -21.85%
EY 3.81 -2.85 2.47 1.07 0.81 1.70 0.87 27.88%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 0.92 0.73 0.79 0.96 1.04 3.06 4.83 -24.12%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 24/08/11 26/08/10 25/08/09 22/08/08 28/08/07 -
Price 0.565 0.39 0.85 1.81 1.31 1.86 3.04 -
P/RPS 2.02 1.76 1.75 3.34 1.86 4.68 6.39 -17.44%
P/EPS 28.83 -18.74 34.41 140.31 115.93 49.87 121.12 -21.25%
EY 3.47 -5.34 2.91 0.71 0.86 2.01 0.83 26.89%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.01 0.39 0.67 1.44 0.98 2.58 5.07 -23.55%

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