[T7GLOBAL] QoQ TTM 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- -80.87%
YoY- -90.38%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 538,201 555,838 590,336 649,657 716,547 758,571 668,355 -13.43%
PBT 7,442 -2,649 -2,232 4,775 20,402 35,552 39,771 -67.25%
Tax 240 -965 -1,537 -1,158 -3,145 -2,915 -2,908 -
NP 7,682 -3,614 -3,769 3,617 17,257 32,637 36,863 -64.81%
-
NP to SH 7,735 -3,348 -3,866 3,076 16,078 31,443 36,331 -64.31%
-
Tax Rate -3.22% - - 24.25% 15.42% 8.20% 7.31% -
Total Cost 530,519 559,452 594,105 646,040 699,290 725,934 631,492 -10.95%
-
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 9,885 9,885 9,885 4,871 4,871 4,932 58.89%
Div Payout % 127.80% 0.00% 0.00% 321.38% 30.30% 15.49% 13.58% -
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 1.43% -0.65% -0.64% 0.56% 2.41% 4.30% 5.52% -
ROE 2.19% -1.05% -1.22% 1.24% 5.07% 9.64% 11.10% -
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 193.41 219.34 236.52 262.87 291.47 311.59 273.71 -20.64%
EPS 2.78 -1.32 -1.55 1.24 6.54 12.92 14.88 -67.28%
DPS 3.55 3.90 3.96 4.00 2.00 2.00 2.02 45.58%
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 64.01 66.11 70.21 77.26 85.22 90.22 79.49 -13.43%
EPS 0.92 -0.40 -0.46 0.37 1.91 3.74 4.32 -64.30%
DPS 1.18 1.18 1.18 1.18 0.58 0.58 0.59 58.67%
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 0.95 0.55 0.45 0.38 0.44 0.45 0.27 131.15%
P/EPS 66.20 -91.59 -69.08 81.15 19.42 10.76 4.97 461.02%
EY 1.51 -1.09 -1.45 1.23 5.15 9.29 20.11 -82.17%
DY 1.93 3.22 3.70 3.96 1.57 1.44 2.73 -20.62%
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 0.77 0.83 0.47 0.41 0.34 0.42 0.48 36.99%
P/EPS 53.60 -137.00 -71.02 85.97 15.14 10.14 8.80 233.15%
EY 1.87 -0.73 -1.41 1.16 6.61 9.86 11.36 -69.93%
DY 2.38 2.16 3.60 3.74 2.02 1.53 1.54 33.63%
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