[T7GLOBAL] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -36.23%
YoY- -3.91%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 510,192 649,657 684,541 717,040 747,476 574,273 494,845 2.05%
PBT 17,592 4,775 9,077 31,290 45,620 34,226 27,482 -25.74%
Tax -5,320 -1,158 -4,272 -3,508 -3,804 -2,777 -2,970 47.54%
NP 12,272 3,617 4,805 27,782 41,816 31,449 24,512 -36.97%
-
NP to SH 12,180 3,076 3,282 25,476 39,948 31,379 24,461 -37.20%
-
Tax Rate 30.24% 24.25% 47.06% 11.21% 8.34% 8.11% 10.81% -
Total Cost 497,920 646,040 679,736 689,258 705,660 542,824 470,333 3.87%
-
Net Worth 316,979 311,692 314,453 327,618 327,202 282,395 251,007 16.84%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 9,817 - - - - - -
Div Payout % - 319.15% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 316,979 311,692 314,453 327,618 327,202 282,395 251,007 16.84%
NOSH 249,590 245,427 243,762 244,491 244,180 213,935 204,071 14.38%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.41% 0.56% 0.70% 3.87% 5.59% 5.48% 4.95% -
ROE 3.84% 0.99% 1.04% 7.78% 12.21% 11.11% 9.75% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 204.41 264.70 280.82 293.28 306.12 268.43 242.49 -10.77%
EPS 4.88 1.25 1.35 10.42 16.36 14.63 11.99 -45.10%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.27 1.29 1.34 1.34 1.32 1.23 2.15%
Adjusted Per Share Value based on latest NOSH - 243,451
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 62.38 79.43 83.69 87.67 91.39 70.21 60.50 2.06%
EPS 1.49 0.38 0.40 3.11 4.88 3.84 2.99 -37.17%
DPS 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3875 0.3811 0.3845 0.4005 0.40 0.3453 0.3069 16.83%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.07 1.01 1.27 1.39 0.74 0.92 1.49 -
P/RPS 0.52 0.38 0.45 0.47 0.24 0.34 0.61 -10.10%
P/EPS 21.93 80.59 94.31 13.34 4.52 6.27 12.43 46.05%
EY 4.56 1.24 1.06 7.50 22.11 15.94 8.04 -31.50%
DY 0.00 3.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.80 0.98 1.04 0.55 0.70 1.21 -21.61%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 23/02/10 24/11/09 25/08/09 26/05/09 23/02/09 20/11/08 -
Price 1.10 1.07 0.99 1.31 1.31 0.75 1.14 -
P/RPS 0.54 0.40 0.35 0.45 0.43 0.28 0.47 9.70%
P/EPS 22.54 85.37 73.51 12.57 8.01 5.11 9.51 77.85%
EY 4.44 1.17 1.36 7.95 12.49 19.56 10.51 -43.72%
DY 0.00 3.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.84 0.77 0.98 0.98 0.57 0.93 -4.35%

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