[T7GLOBAL] YoY Annualized 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- 3.68%
YoY- -50.43%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized 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 343,666 261,396 405,498 529,402 717,040 348,448 404,170 -2.66%
PBT 22,154 -24,622 -19,534 16,442 31,290 28,598 18,314 3.22%
Tax -2,348 27,462 28,400 -3,122 -3,508 -2,016 8 -
NP 19,806 2,840 8,866 13,320 27,782 26,582 18,322 1.30%
-
NP to SH 16,724 -1,228 7,698 12,628 25,476 26,514 18,322 -1.50%
-
Tax Rate 10.60% - - 18.99% 11.21% 7.05% -0.04% -
Total Cost 323,860 258,556 396,632 516,082 689,258 321,866 385,848 -2.87%
-
Net Worth 163,160 293,333 367,536 316,957 327,618 147,073 120,013 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 - - - - - 122 - -
Div Payout % - - - - - 0.46% - -
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 163,160 293,333 367,536 316,957 327,618 147,073 120,013 5.24%
NOSH 291,358 293,333 289,398 251,553 244,491 204,268 200,021 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 5.76% 1.09% 2.19% 2.52% 3.87% 7.63% 4.53% -
ROE 10.25% -0.42% 2.09% 3.98% 7.78% 18.03% 15.27% -
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 117.95 89.11 140.12 210.45 293.28 170.58 202.06 -8.57%
EPS 5.74 -0.42 2.66 5.02 10.42 12.98 9.16 -7.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 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 42.02 31.96 49.58 64.73 87.67 42.60 49.41 -2.66%
EPS 2.04 -0.15 0.94 1.54 3.11 3.24 2.24 -1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1995 0.3586 0.4494 0.3875 0.4005 0.1798 0.1467 5.25%
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 0.44 0.82 0.71 0.57 0.47 1.29 1.44 -17.91%
P/EPS 8.97 -174.38 37.59 24.10 13.34 16.95 31.66 -18.94%
EY 11.15 -0.57 2.66 4.15 7.50 5.90 3.16 23.36%
DY 0.00 0.00 0.00 0.00 0.00 0.03 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 0.48 0.44 0.61 0.86 0.45 1.09 1.50 -17.28%
P/EPS 9.84 -93.16 31.95 36.06 12.57 14.33 33.19 -18.32%
EY 10.16 -1.07 3.13 2.77 7.95 6.98 3.01 22.45%
DY 0.00 0.00 0.00 0.00 0.00 0.03 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