[T7GLOBAL] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -6.3%
YoY- -90.2%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 535,933 529,402 510,192 649,657 684,541 717,040 747,476 -19.87%
PBT 12,633 16,442 17,592 4,775 9,077 31,290 45,620 -57.48%
Tax -2,408 -3,122 -5,320 -1,158 -4,272 -3,508 -3,804 -26.25%
NP 10,225 13,320 12,272 3,617 4,805 27,782 41,816 -60.86%
-
NP to SH 9,494 12,628 12,180 3,076 3,282 25,476 39,948 -61.59%
-
Tax Rate 19.06% 18.99% 30.24% 24.25% 47.06% 11.21% 8.34% -
Total Cost 525,708 516,082 497,920 646,040 679,736 689,258 705,660 -17.80%
-
Net Worth 330,060 316,957 316,979 311,692 314,453 327,618 327,202 0.58%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 9,817 - - - -
Div Payout % - - - 319.15% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 330,060 316,957 316,979 311,692 314,453 327,618 327,202 0.58%
NOSH 259,890 251,553 249,590 245,427 243,762 244,491 244,180 4.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.91% 2.52% 2.41% 0.56% 0.70% 3.87% 5.59% -
ROE 2.88% 3.98% 3.84% 0.99% 1.04% 7.78% 12.21% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 206.22 210.45 204.41 264.70 280.82 293.28 306.12 -23.13%
EPS 3.65 5.02 4.88 1.25 1.35 10.42 16.36 -63.18%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.27 1.27 1.29 1.34 1.34 -3.51%
Adjusted Per Share Value based on latest NOSH - 247,142
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 65.52 64.73 62.38 79.43 83.69 87.67 91.39 -19.88%
EPS 1.16 1.54 1.49 0.38 0.40 3.11 4.88 -61.59%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
NAPS 0.4035 0.3875 0.3875 0.3811 0.3845 0.4005 0.40 0.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.84 1.21 1.07 1.01 1.27 1.39 0.74 -
P/RPS 0.89 0.57 0.52 0.38 0.45 0.47 0.24 139.39%
P/EPS 50.36 24.10 21.93 80.59 94.31 13.34 4.52 398.11%
EY 1.99 4.15 4.56 1.24 1.06 7.50 22.11 -79.88%
DY 0.00 0.00 0.00 3.96 0.00 0.00 0.00 -
P/NAPS 1.45 0.96 0.84 0.80 0.98 1.04 0.55 90.72%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 31/05/10 23/02/10 24/11/09 25/08/09 26/05/09 -
Price 1.49 1.81 1.10 1.07 0.99 1.31 1.31 -
P/RPS 0.72 0.86 0.54 0.40 0.35 0.45 0.43 40.96%
P/EPS 40.78 36.06 22.54 85.37 73.51 12.57 8.01 195.65%
EY 2.45 2.77 4.44 1.17 1.36 7.95 12.49 -66.20%
DY 0.00 0.00 0.00 3.74 0.00 0.00 0.00 -
P/NAPS 1.17 1.44 0.87 0.84 0.77 0.98 0.98 12.52%

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