[T7GLOBAL] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -48.87%
YoY- -37.37%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 555,838 590,336 649,657 716,547 758,571 668,355 574,275 -2.15%
PBT -2,649 -2,232 4,775 20,402 35,552 39,771 34,206 -
Tax -965 -1,537 -1,158 -3,145 -2,915 -2,908 -2,169 -41.80%
NP -3,614 -3,769 3,617 17,257 32,637 36,863 32,037 -
-
NP to SH -3,348 -3,866 3,076 16,078 31,443 36,331 31,962 -
-
Tax Rate - - 24.25% 15.42% 8.20% 7.31% 6.34% -
Total Cost 559,452 594,105 646,040 699,290 725,934 631,492 542,238 2.11%
-
Net Worth 319,297 316,979 247,142 317,130 326,224 327,202 321,522 -0.46%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 9,885 9,885 9,885 4,871 4,871 4,932 4,932 59.16%
Div Payout % 0.00% 0.00% 321.38% 30.30% 15.49% 13.58% 15.43% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 319,297 316,979 247,142 317,130 326,224 327,202 321,522 -0.46%
NOSH 253,410 249,590 247,142 245,837 243,451 244,180 243,577 2.68%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -0.65% -0.64% 0.56% 2.41% 4.30% 5.52% 5.58% -
ROE -1.05% -1.22% 1.24% 5.07% 9.64% 11.10% 9.94% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 219.34 236.52 262.87 291.47 311.59 273.71 235.77 -4.71%
EPS -1.32 -1.55 1.24 6.54 12.92 14.88 13.12 -
DPS 3.90 3.96 4.00 2.00 2.00 2.02 2.03 54.72%
NAPS 1.26 1.27 1.00 1.29 1.34 1.34 1.32 -3.06%
Adjusted Per Share Value based on latest NOSH - 245,837
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 65.63 69.70 76.71 84.61 89.57 78.92 67.81 -2.16%
EPS -0.40 -0.46 0.36 1.90 3.71 4.29 3.77 -
DPS 1.17 1.17 1.17 0.58 0.58 0.58 0.58 59.85%
NAPS 0.377 0.3743 0.2918 0.3745 0.3852 0.3863 0.3796 -0.45%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.21 1.07 1.01 1.27 1.39 0.74 0.92 -
P/RPS 0.55 0.45 0.38 0.44 0.45 0.27 0.39 25.83%
P/EPS -91.59 -69.08 81.15 19.42 10.76 4.97 7.01 -
EY -1.09 -1.45 1.23 5.15 9.29 20.11 14.26 -
DY 3.22 3.70 3.96 1.57 1.44 2.73 2.20 29.00%
P/NAPS 0.96 0.84 1.01 0.98 1.04 0.55 0.70 23.50%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 23/02/10 24/11/09 25/08/09 26/05/09 23/02/09 -
Price 1.81 1.10 1.07 0.99 1.31 1.31 0.75 -
P/RPS 0.83 0.47 0.41 0.34 0.42 0.48 0.32 89.10%
P/EPS -137.00 -71.02 85.97 15.14 10.14 8.80 5.72 -
EY -0.73 -1.41 1.16 6.61 9.86 11.36 17.50 -
DY 2.16 3.60 3.74 2.02 1.53 1.54 2.70 -13.85%
P/NAPS 1.44 0.87 1.07 0.77 0.98 0.98 0.57 85.80%

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