[T7GLOBAL] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 27.31%
YoY- 77.77%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 649,657 684,541 717,040 747,476 574,273 494,845 348,448 51.31%
PBT 4,775 9,077 31,290 45,620 34,226 27,482 28,598 -69.57%
Tax -1,158 -4,272 -3,508 -3,804 -2,777 -2,970 -2,016 -30.83%
NP 3,617 4,805 27,782 41,816 31,449 24,512 26,582 -73.44%
-
NP to SH 3,076 3,282 25,476 39,948 31,379 24,461 26,514 -76.11%
-
Tax Rate 24.25% 47.06% 11.21% 8.34% 8.11% 10.81% 7.05% -
Total Cost 646,040 679,736 689,258 705,660 542,824 470,333 321,866 58.91%
-
Net Worth 311,692 314,453 327,618 327,202 282,395 251,007 147,073 64.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,817 - - - - - 122 1749.01%
Div Payout % 319.15% - - - - - 0.46% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 311,692 314,453 327,618 327,202 282,395 251,007 147,073 64.76%
NOSH 245,427 243,762 244,491 244,180 213,935 204,071 204,268 12.98%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.56% 0.70% 3.87% 5.59% 5.48% 4.95% 7.63% -
ROE 0.99% 1.04% 7.78% 12.21% 11.11% 9.75% 18.03% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 264.70 280.82 293.28 306.12 268.43 242.49 170.58 33.92%
EPS 1.25 1.35 10.42 16.36 14.63 11.99 12.98 -78.90%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.06 1531.61%
NAPS 1.27 1.29 1.34 1.34 1.32 1.23 0.72 45.83%
Adjusted Per Share Value based on latest NOSH - 244,180
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 77.26 81.41 85.28 88.90 68.30 58.85 41.44 51.30%
EPS 0.37 0.39 3.03 4.75 3.73 2.91 3.15 -75.92%
DPS 1.17 0.00 0.00 0.00 0.00 0.00 0.01 2271.50%
NAPS 0.3707 0.374 0.3896 0.3891 0.3359 0.2985 0.1749 64.77%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.01 1.27 1.39 0.74 0.92 1.49 2.20 -
P/RPS 0.38 0.45 0.47 0.24 0.34 0.61 1.29 -55.62%
P/EPS 80.59 94.31 13.34 4.52 6.27 12.43 16.95 181.95%
EY 1.24 1.06 7.50 22.11 15.94 8.04 5.90 -64.55%
DY 3.96 0.00 0.00 0.00 0.00 0.00 0.03 2469.52%
P/NAPS 0.80 0.98 1.04 0.55 0.70 1.21 3.06 -59.01%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 25/08/09 26/05/09 23/02/09 20/11/08 22/08/08 -
Price 1.07 0.99 1.31 1.31 0.75 1.14 1.86 -
P/RPS 0.40 0.35 0.45 0.43 0.28 0.47 1.09 -48.64%
P/EPS 85.37 73.51 12.57 8.01 5.11 9.51 14.33 227.56%
EY 1.17 1.36 7.95 12.49 19.56 10.51 6.98 -69.50%
DY 3.74 0.00 0.00 0.00 0.00 0.00 0.03 2373.71%
P/NAPS 0.84 0.77 0.98 0.98 0.57 0.93 2.58 -52.57%

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