[T7GLOBAL] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -28.43%
YoY- -59.77%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 180,690 293,832 260,065 418,974 538,201 716,547 467,988 -14.66%
PBT 4,370 2,642 -51,792 -24,542 7,442 20,402 28,962 -27.02%
Tax 1,234 2,296 -12,070 28,653 240 -3,145 -3,104 -
NP 5,604 4,938 -63,862 4,111 7,682 17,257 25,858 -22.48%
-
NP to SH 4,888 2,364 -66,373 3,112 7,735 16,078 25,672 -24.14%
-
Tax Rate -28.24% -86.90% - - -3.22% 15.42% 10.72% -
Total Cost 175,086 288,894 323,927 414,863 530,519 699,290 442,130 -14.29%
-
Net Worth 186,878 169,210 159,707 363,219 353,410 317,130 251,384 -4.81%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 128,397 127,765 - 9,885 4,871 6,015 -
Div Payout % - 5,431.35% 0.00% - 127.80% 30.30% 23.43% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 186,878 169,210 159,707 363,219 353,410 317,130 251,384 -4.81%
NOSH 366,428 307,656 290,376 285,999 278,275 245,837 204,377 10.21%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.10% 1.68% -24.56% 0.98% 1.43% 2.41% 5.53% -
ROE 2.62% 1.40% -41.56% 0.86% 2.19% 5.07% 10.21% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 49.31 95.51 89.56 146.49 193.41 291.47 228.98 -22.57%
EPS 1.33 0.77 -22.86 1.09 2.78 6.54 12.56 -31.20%
DPS 0.00 41.73 44.00 0.00 3.55 2.00 2.94 -
NAPS 0.51 0.55 0.55 1.27 1.27 1.29 1.23 -13.64%
Adjusted Per Share Value based on latest NOSH - 285,999
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 21.34 34.69 30.71 49.47 63.55 84.61 55.26 -14.65%
EPS 0.58 0.28 -7.84 0.37 0.91 1.90 3.03 -24.07%
DPS 0.00 15.16 15.09 0.00 1.17 0.58 0.71 -
NAPS 0.2207 0.1998 0.1886 0.4289 0.4173 0.3745 0.2968 -4.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.56 0.605 0.40 0.74 1.84 1.27 1.49 -
P/RPS 1.14 0.63 0.45 0.51 0.95 0.44 0.65 9.81%
P/EPS 41.98 78.74 -1.75 68.01 66.20 19.42 11.86 23.43%
EY 2.38 1.27 -57.14 1.47 1.51 5.15 8.43 -18.99%
DY 0.00 68.98 110.00 0.00 1.93 1.57 1.98 -
P/NAPS 1.10 1.10 0.73 0.58 1.45 0.98 1.21 -1.57%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 29/11/13 16/11/12 16/11/11 24/11/10 24/11/09 20/11/08 -
Price 0.39 0.625 0.40 0.85 1.49 0.99 1.14 -
P/RPS 0.79 0.65 0.45 0.58 0.77 0.34 0.50 7.91%
P/EPS 29.24 81.34 -1.75 78.12 53.60 15.14 9.08 21.50%
EY 3.42 1.23 -57.14 1.28 1.87 6.61 11.02 -17.71%
DY 0.00 66.77 110.00 0.00 2.38 2.02 2.58 -
P/NAPS 0.76 1.14 0.73 0.67 1.17 0.77 0.93 -3.30%

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