[T7GLOBAL] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -13.45%
YoY- 15.7%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 590,336 649,657 716,547 758,571 668,355 574,275 467,988 16.76%
PBT -2,232 4,775 20,402 35,552 39,771 34,206 28,962 -
Tax -1,537 -1,158 -3,145 -2,915 -2,908 -2,169 -3,104 -37.43%
NP -3,769 3,617 17,257 32,637 36,863 32,037 25,858 -
-
NP to SH -3,866 3,076 16,078 31,443 36,331 31,962 25,672 -
-
Tax Rate - 24.25% 15.42% 8.20% 7.31% 6.34% 10.72% -
Total Cost 594,105 646,040 699,290 725,934 631,492 542,238 442,130 21.79%
-
Net Worth 316,979 247,142 317,130 326,224 327,202 321,522 251,384 16.73%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 9,885 9,885 4,871 4,871 4,932 4,932 6,015 39.30%
Div Payout % 0.00% 321.38% 30.30% 15.49% 13.58% 15.43% 23.43% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 316,979 247,142 317,130 326,224 327,202 321,522 251,384 16.73%
NOSH 249,590 247,142 245,837 243,451 244,180 243,577 204,377 14.26%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -0.64% 0.56% 2.41% 4.30% 5.52% 5.58% 5.53% -
ROE -1.22% 1.24% 5.07% 9.64% 11.10% 9.94% 10.21% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 236.52 262.87 291.47 311.59 273.71 235.77 228.98 2.18%
EPS -1.55 1.24 6.54 12.92 14.88 13.12 12.56 -
DPS 3.96 4.00 2.00 2.00 2.02 2.03 2.94 21.98%
NAPS 1.27 1.00 1.29 1.34 1.34 1.32 1.23 2.15%
Adjusted Per Share Value based on latest NOSH - 243,451
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 70.21 77.26 85.22 90.22 79.49 68.30 55.66 16.76%
EPS -0.46 0.37 1.91 3.74 4.32 3.80 3.05 -
DPS 1.18 1.18 0.58 0.58 0.59 0.59 0.72 39.04%
NAPS 0.377 0.2939 0.3772 0.388 0.3891 0.3824 0.299 16.72%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.07 1.01 1.27 1.39 0.74 0.92 1.49 -
P/RPS 0.45 0.38 0.44 0.45 0.27 0.39 0.65 -21.75%
P/EPS -69.08 81.15 19.42 10.76 4.97 7.01 11.86 -
EY -1.45 1.23 5.15 9.29 20.11 14.26 8.43 -
DY 3.70 3.96 1.57 1.44 2.73 2.20 1.98 51.77%
P/NAPS 0.84 1.01 0.98 1.04 0.55 0.70 1.21 -21.61%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 23/02/10 24/11/09 25/08/09 26/05/09 23/02/09 20/11/08 -
Price 1.10 1.07 0.99 1.31 1.31 0.75 1.14 -
P/RPS 0.47 0.41 0.34 0.42 0.48 0.32 0.50 -4.04%
P/EPS -71.02 85.97 15.14 10.14 8.80 5.72 9.08 -
EY -1.41 1.16 6.61 9.86 11.36 17.50 11.02 -
DY 3.60 3.74 2.02 1.53 1.54 2.70 2.58 24.89%
P/NAPS 0.87 1.07 0.77 0.98 0.98 0.57 0.93 -4.35%

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