[T7GLOBAL] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 121.49%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 327,791 263,707 334,438 541,807 649,657 574,273 422,871 -4.15%
PBT 12,739 -25,718 -56,168 8,014 4,775 34,226 24,305 -10.19%
Tax 1,294 16,711 1,812 -426 -1,158 -2,777 -1,019 -
NP 14,033 -9,007 -54,356 7,588 3,617 31,449 23,286 -8.08%
-
NP to SH 10,910 -11,585 -55,395 6,813 3,076 31,379 23,138 -11.76%
-
Tax Rate -10.16% - - 5.32% 24.25% 8.11% 4.19% -
Total Cost 313,758 272,714 388,794 534,219 646,040 542,824 399,585 -3.94%
-
Net Worth 422,868 153,885 312,573 336,881 311,692 282,395 133,757 21.12%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 127,754 - - 9,817 - - -
Div Payout % - 0.00% - - 319.15% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 422,868 153,885 312,573 336,881 311,692 282,395 133,757 21.12%
NOSH 845,736 290,350 289,420 267,366 245,427 213,935 199,637 27.17%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.28% -3.42% -16.25% 1.40% 0.56% 5.48% 5.51% -
ROE 2.58% -7.53% -17.72% 2.02% 0.99% 11.11% 17.30% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 38.76 90.82 115.55 202.65 264.70 268.43 211.82 -24.63%
EPS 3.52 -9.98 -19.14 2.55 1.25 14.63 11.59 -17.99%
DPS 0.00 44.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.50 0.53 1.08 1.26 1.27 1.32 0.67 -4.75%
Adjusted Per Share Value based on latest NOSH - 290,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 40.08 32.24 40.89 66.24 79.43 70.21 51.70 -4.15%
EPS 1.33 -1.42 -6.77 0.83 0.38 3.84 2.83 -11.81%
DPS 0.00 15.62 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.517 0.1881 0.3822 0.4119 0.3811 0.3453 0.1635 21.13%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.63 0.40 0.76 1.57 1.01 0.92 3.00 -
P/RPS 1.63 0.44 0.66 0.77 0.38 0.34 1.42 2.32%
P/EPS 48.84 -10.03 -3.97 61.61 80.59 6.27 25.88 11.15%
EY 2.05 -9.97 -25.18 1.62 1.24 15.94 3.86 -10.00%
DY 0.00 110.00 0.00 0.00 3.96 0.00 0.00 -
P/NAPS 1.26 0.75 0.70 1.25 0.80 0.70 4.48 -19.04%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 27/02/12 28/02/11 23/02/10 23/02/09 22/02/08 -
Price 0.59 0.305 0.93 1.65 1.07 0.75 2.08 -
P/RPS 1.52 0.34 0.80 0.81 0.40 0.28 0.98 7.58%
P/EPS 45.74 -7.64 -4.86 64.75 85.37 5.11 17.95 16.85%
EY 2.19 -13.08 -20.58 1.54 1.17 19.56 5.57 -14.39%
DY 0.00 144.26 0.00 0.00 3.74 0.00 0.00 -
P/NAPS 1.18 0.58 0.86 1.31 0.84 0.57 3.10 -14.85%

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