[T7GLOBAL] QoQ Cumulative 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- 24.94%
YoY- -90.2%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 401,950 264,701 127,548 649,657 513,406 358,520 186,869 66.55%
PBT 9,475 8,221 4,398 4,775 6,808 15,645 11,405 -11.61%
Tax -1,806 -1,561 -1,330 -1,158 -3,204 -1,754 -951 53.29%
NP 7,669 6,660 3,068 3,617 3,604 13,891 10,454 -18.64%
-
NP to SH 7,121 6,314 3,045 3,076 2,462 12,738 9,987 -20.17%
-
Tax Rate 19.06% 18.99% 30.24% 24.25% 47.06% 11.21% 8.34% -
Total Cost 394,281 258,041 124,480 646,040 509,802 344,629 176,415 70.85%
-
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 2.16% 1.99% 0.96% 0.99% 0.78% 3.89% 3.05% -
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 154.66 105.23 51.10 264.70 210.62 146.64 76.53 59.77%
EPS 2.74 2.51 1.22 1.25 1.01 5.21 4.09 -23.41%
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 47.80 31.48 15.17 77.26 61.06 42.64 22.22 66.56%
EPS 0.85 0.75 0.36 0.37 0.29 1.51 1.19 -20.07%
DPS 0.00 0.00 0.00 1.17 0.00 0.00 0.00 -
NAPS 0.3925 0.377 0.377 0.3707 0.374 0.3896 0.3891 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 1.19 1.15 2.09 0.38 0.60 0.95 0.97 14.58%
P/EPS 67.15 48.21 87.70 80.59 125.74 26.68 18.09 139.54%
EY 1.49 2.07 1.14 1.24 0.80 3.75 5.53 -58.25%
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 0.96 1.72 2.15 0.40 0.47 0.89 1.71 -31.92%
P/EPS 54.38 72.11 90.16 85.37 98.02 25.14 32.03 42.27%
EY 1.84 1.39 1.11 1.17 1.02 3.98 3.12 -29.65%
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