[T7GLOBAL] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -87.11%
YoY- -86.58%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 529,402 510,192 649,657 684,541 717,040 747,476 574,273 -5.29%
PBT 16,442 17,592 4,775 9,077 31,290 45,620 34,226 -38.74%
Tax -3,122 -5,320 -1,158 -4,272 -3,508 -3,804 -2,777 8.14%
NP 13,320 12,272 3,617 4,805 27,782 41,816 31,449 -43.69%
-
NP to SH 12,628 12,180 3,076 3,282 25,476 39,948 31,379 -45.58%
-
Tax Rate 18.99% 30.24% 24.25% 47.06% 11.21% 8.34% 8.11% -
Total Cost 516,082 497,920 646,040 679,736 689,258 705,660 542,824 -3.32%
-
Net Worth 316,957 316,979 311,692 314,453 327,618 327,202 282,395 8.02%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 9,817 - - - - -
Div Payout % - - 319.15% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 316,957 316,979 311,692 314,453 327,618 327,202 282,395 8.02%
NOSH 251,553 249,590 245,427 243,762 244,491 244,180 213,935 11.43%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.52% 2.41% 0.56% 0.70% 3.87% 5.59% 5.48% -
ROE 3.98% 3.84% 0.99% 1.04% 7.78% 12.21% 11.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 210.45 204.41 264.70 280.82 293.28 306.12 268.43 -15.01%
EPS 5.02 4.88 1.25 1.35 10.42 16.36 14.63 -51.08%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.27 1.27 1.29 1.34 1.34 1.32 -3.06%
Adjusted Per Share Value based on latest NOSH - 245,837
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 62.51 60.24 76.71 80.83 84.67 88.26 67.81 -5.29%
EPS 1.49 1.44 0.36 0.39 3.01 4.72 3.71 -45.65%
DPS 0.00 0.00 1.16 0.00 0.00 0.00 0.00 -
NAPS 0.3743 0.3743 0.368 0.3713 0.3868 0.3863 0.3334 8.04%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.21 1.07 1.01 1.27 1.39 0.74 0.92 -
P/RPS 0.57 0.52 0.38 0.45 0.47 0.24 0.34 41.25%
P/EPS 24.10 21.93 80.59 94.31 13.34 4.52 6.27 145.98%
EY 4.15 4.56 1.24 1.06 7.50 22.11 15.94 -59.32%
DY 0.00 0.00 3.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.84 0.80 0.98 1.04 0.55 0.70 23.50%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 23/02/10 24/11/09 25/08/09 26/05/09 23/02/09 -
Price 1.81 1.10 1.07 0.99 1.31 1.31 0.75 -
P/RPS 0.86 0.54 0.40 0.35 0.45 0.43 0.28 111.73%
P/EPS 36.06 22.54 85.37 73.51 12.57 8.01 5.11 269.22%
EY 2.77 4.44 1.17 1.36 7.95 12.49 19.56 -72.92%
DY 0.00 0.00 3.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.87 0.84 0.77 0.98 0.98 0.57 85.80%

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