[T7GLOBAL] QoQ 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- 105.98%
YoY- -95.49%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
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 137,249 137,153 127,548 136,251 154,886 171,651 186,869 -18.58%
PBT 1,254 3,823 4,398 -2,033 -8,837 4,240 11,405 -77.01%
Tax -245 -231 -1,330 2,046 -1,450 -803 -951 -59.47%
NP 1,009 3,592 3,068 13 -10,287 3,437 10,454 -78.92%
-
NP to SH 807 3,269 3,045 614 -10,276 2,751 9,987 -81.28%
-
Tax Rate 19.54% 6.04% 30.24% - - 18.94% 8.34% -
Total Cost 136,240 133,561 124,480 136,238 165,173 168,214 176,415 -15.81%
-
Net Worth 353,410 319,297 316,979 247,142 317,130 326,224 327,202 5.26%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 9,885 - - - -
Div Payout % - - - 1,610.05% - - - -
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 353,410 319,297 316,979 247,142 317,130 326,224 327,202 5.26%
NOSH 278,275 253,410 249,590 247,142 245,837 243,451 244,180 9.09%
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 0.74% 2.62% 2.41% 0.01% -6.64% 2.00% 5.59% -
ROE 0.23% 1.02% 0.96% 0.25% -3.24% 0.84% 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 49.32 54.12 51.10 55.13 63.00 70.51 76.53 -25.37%
EPS 0.29 1.29 1.22 0.25 -4.18 1.13 4.09 -82.84%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.27 1.00 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 16.32 16.31 15.17 16.20 18.42 20.41 22.22 -18.57%
EPS 0.10 0.39 0.36 0.07 -1.22 0.33 1.19 -80.78%
DPS 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
NAPS 0.4203 0.3797 0.377 0.2939 0.3772 0.388 0.3891 5.27%
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 3.73 2.24 2.09 1.83 2.02 1.97 0.97 145.24%
P/EPS 634.48 93.80 87.70 406.54 -30.38 123.01 18.09 969.16%
EY 0.16 1.07 1.14 0.25 -3.29 0.81 5.53 -90.55%
DY 0.00 0.00 0.00 3.96 0.00 0.00 0.00 -
P/NAPS 1.45 0.96 0.84 1.01 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 3.02 3.34 2.15 1.94 1.57 1.86 1.71 46.05%
P/EPS 513.79 140.31 90.16 430.69 -23.68 115.93 32.03 534.96%
EY 0.19 0.71 1.11 0.23 -4.22 0.86 3.12 -84.49%
DY 0.00 0.00 0.00 3.74 0.00 0.00 0.00 -
P/NAPS 1.17 1.44 0.87 1.07 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