[T7GLOBAL] YoY TTM 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- 331.03%
YoY- -51.89%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 293,832 260,065 418,974 538,201 716,547 467,988 433,338 -6.26%
PBT 2,642 -51,792 -24,542 7,442 20,402 28,962 21,341 -29.38%
Tax 2,296 -12,070 28,653 240 -3,145 -3,104 936 16.11%
NP 4,938 -63,862 4,111 7,682 17,257 25,858 22,277 -22.18%
-
NP to SH 2,364 -66,373 3,112 7,735 16,078 25,672 22,277 -31.16%
-
Tax Rate -86.90% - - -3.22% 15.42% 10.72% -4.39% -
Total Cost 288,894 323,927 414,863 530,519 699,290 442,130 411,061 -5.70%
-
Net Worth 169,210 159,707 363,219 353,410 317,130 251,384 127,040 4.88%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 128,397 127,765 - 9,885 4,871 6,015 4,207 76.68%
Div Payout % 5,431.35% 0.00% - 127.80% 30.30% 23.43% 18.89% -
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 169,210 159,707 363,219 353,410 317,130 251,384 127,040 4.88%
NOSH 307,656 290,376 285,999 278,275 245,837 204,377 201,651 7.28%
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 1.68% -24.56% 0.98% 1.43% 2.41% 5.53% 5.14% -
ROE 1.40% -41.56% 0.86% 2.19% 5.07% 10.21% 17.54% -
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 95.51 89.56 146.49 193.41 291.47 228.98 214.89 -12.63%
EPS 0.77 -22.86 1.09 2.78 6.54 12.56 11.05 -35.82%
DPS 41.73 44.00 0.00 3.55 2.00 2.94 2.09 64.63%
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 34.95 30.93 49.83 64.01 85.22 55.66 51.54 -6.26%
EPS 0.28 -7.89 0.37 0.92 1.91 3.05 2.65 -31.21%
DPS 15.27 15.20 0.00 1.18 0.58 0.72 0.50 76.70%
NAPS 0.2012 0.1899 0.432 0.4203 0.3772 0.299 0.1511 4.88%
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 0.63 0.45 0.51 0.95 0.44 0.65 1.40 -12.45%
P/EPS 78.74 -1.75 68.01 66.20 19.42 11.86 27.16 19.39%
EY 1.27 -57.14 1.47 1.51 5.15 8.43 3.68 -16.23%
DY 68.98 110.00 0.00 1.93 1.57 1.98 0.70 114.76%
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 0.65 0.45 0.58 0.77 0.34 0.50 1.34 -11.34%
P/EPS 81.34 -1.75 78.12 53.60 15.14 9.08 26.07 20.86%
EY 1.23 -57.14 1.28 1.87 6.61 11.02 3.84 -17.26%
DY 66.77 110.00 0.00 2.38 2.02 2.58 0.72 112.60%
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