[T7GLOBAL] YoY Annualized Quarter 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- -24.81%
YoY- 189.24%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 313,093 272,926 372,156 535,933 684,541 494,845 434,689 -5.31%
PBT 12,874 -24,938 -30,774 12,633 9,077 27,482 21,272 -8.02%
Tax -2,132 17,856 36,363 -2,408 -4,272 -2,970 -265 41.50%
NP 10,742 -7,082 5,589 10,225 4,805 24,512 21,006 -10.56%
-
NP to SH 8,524 -10,074 4,560 9,494 3,282 24,461 21,006 -13.94%
-
Tax Rate 16.56% - - 19.06% 47.06% 10.81% 1.25% -
Total Cost 302,350 280,009 366,566 525,708 679,736 470,333 413,682 -5.08%
-
Net Worth 162,784 159,838 368,084 330,060 314,453 251,007 126,280 4.31%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 170,494 - - - - - -
Div Payout % - 0.00% - - - - - -
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 162,784 159,838 368,084 330,060 314,453 251,007 126,280 4.31%
NOSH 295,972 290,615 289,830 259,890 243,762 204,071 200,445 6.70%
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 3.43% -2.60% 1.50% 1.91% 0.70% 4.95% 4.83% -
ROE 5.24% -6.30% 1.24% 2.88% 1.04% 9.75% 16.63% -
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 105.78 93.91 128.40 206.22 280.82 242.49 216.86 -11.26%
EPS 2.88 -3.47 1.57 3.65 1.35 11.99 10.48 -19.35%
DPS 0.00 58.67 0.00 0.00 0.00 0.00 0.00 -
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 38.28 33.37 45.50 65.52 83.69 60.50 53.15 -5.31%
EPS 1.04 -1.23 0.56 1.16 0.40 2.99 2.57 -13.98%
DPS 0.00 20.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.199 0.1954 0.45 0.4035 0.3845 0.3069 0.1544 4.31%
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 0.57 0.43 0.58 0.89 0.45 0.61 1.38 -13.69%
P/EPS 21.01 -11.54 47.03 50.36 94.31 12.43 28.63 -5.02%
EY 4.76 -8.67 2.13 1.99 1.06 8.04 3.49 5.30%
DY 0.00 146.67 0.00 0.00 0.00 0.00 0.00 -
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 0.59 0.43 0.66 0.72 0.35 0.47 1.33 -12.65%
P/EPS 21.70 -11.54 54.03 40.78 73.51 9.51 27.48 -3.85%
EY 4.61 -8.67 1.85 2.45 1.36 10.51 3.64 4.01%
DY 0.00 146.67 0.00 0.00 0.00 0.00 0.00 -
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