[T7GLOBAL] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -148.25%
YoY- -207.95%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 334,438 279,117 202,749 62,315 541,807 401,950 264,701 16.82%
PBT -56,168 -23,081 -9,767 -6,268 8,014 9,475 8,221 -
Tax 1,812 27,273 14,200 3,163 -426 -1,806 -1,561 -
NP -54,356 4,192 4,433 -3,105 7,588 7,669 6,660 -
-
NP to SH -55,395 3,420 3,849 -3,287 6,813 7,121 6,314 -
-
Tax Rate - - - - 5.32% 19.06% 18.99% -
Total Cost 388,794 274,925 198,316 65,420 534,219 394,281 258,041 31.32%
-
Net Worth 312,573 368,084 367,536 360,416 336,881 330,060 316,957 -0.92%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 312,573 368,084 367,536 360,416 336,881 330,060 316,957 -0.92%
NOSH 289,420 289,830 289,398 288,333 267,366 259,890 251,553 9.77%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -16.25% 1.50% 2.19% -4.98% 1.40% 1.91% 2.52% -
ROE -17.72% 0.93% 1.05% -0.91% 2.02% 2.16% 1.99% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 115.55 96.30 70.06 21.61 202.65 154.66 105.23 6.41%
EPS -19.14 1.18 1.33 -1.14 2.55 2.74 2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.27 1.27 1.25 1.26 1.27 1.26 -9.74%
Adjusted Per Share Value based on latest NOSH - 288,333
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.78 33.20 24.11 7.41 64.44 47.80 31.48 16.83%
EPS -6.59 0.41 0.46 -0.39 0.81 0.85 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3717 0.4378 0.4371 0.4286 0.4007 0.3925 0.377 -0.93%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.76 0.74 1.00 1.42 1.57 1.84 1.21 -
P/RPS 0.66 0.77 1.43 6.57 0.77 1.19 1.15 -30.86%
P/EPS -3.97 62.71 75.19 -124.56 61.61 67.15 48.21 -
EY -25.18 1.59 1.33 -0.80 1.62 1.49 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.79 1.14 1.25 1.45 0.96 -18.94%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 16/11/11 24/08/11 19/05/11 28/02/11 24/11/10 26/08/10 -
Price 0.93 0.85 0.85 1.11 1.65 1.49 1.81 -
P/RPS 0.80 0.88 1.21 5.14 0.81 0.96 1.72 -39.88%
P/EPS -4.86 72.03 63.91 -97.37 64.75 54.38 72.11 -
EY -20.58 1.39 1.56 -1.03 1.54 1.84 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.67 0.67 0.89 1.31 1.17 1.44 -29.01%

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