[T7GLOBAL] YoY Cumulative Quarter 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- -80.67%
YoY- -86.58%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 204,695 279,117 401,950 513,406 371,134 326,017 185,932 1.61%
PBT -18,704 -23,081 9,475 6,808 20,612 15,954 12,116 -
Tax 13,392 27,273 -1,806 -3,204 -2,228 -199 -365 -
NP -5,312 4,192 7,669 3,604 18,384 15,755 11,751 -
-
NP to SH -7,556 3,420 7,121 2,462 18,346 15,755 11,751 -
-
Tax Rate - - 19.06% 47.06% 10.81% 1.25% 3.01% -
Total Cost 210,007 274,925 394,281 509,802 352,750 310,262 174,181 3.16%
-
Net Worth 159,838 368,084 330,060 314,453 251,007 126,280 103,030 7.58%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 127,870 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 159,838 368,084 330,060 314,453 251,007 126,280 103,030 7.58%
NOSH 290,615 289,830 259,890 243,762 204,071 200,445 139,229 13.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.60% 1.50% 1.91% 0.70% 4.95% 4.83% 6.32% -
ROE -4.73% 0.93% 2.16% 0.78% 7.31% 12.48% 11.41% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 70.44 96.30 154.66 210.62 181.86 162.65 133.54 -10.10%
EPS -2.60 1.18 2.74 1.01 8.99 7.86 8.44 -
DPS 44.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 1.27 1.27 1.29 1.23 0.63 0.74 -4.82%
Adjusted Per Share Value based on latest NOSH - 245,837
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.34 33.20 47.80 61.06 44.14 38.77 22.11 1.61%
EPS -0.90 0.41 0.85 0.29 2.18 1.87 1.40 -
DPS 15.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1901 0.4378 0.3925 0.374 0.2985 0.1502 0.1225 7.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.40 0.74 1.84 1.27 1.49 3.00 2.38 -
P/RPS 0.57 0.77 1.19 0.60 0.82 1.84 1.78 -17.27%
P/EPS -15.38 62.71 67.15 125.74 16.57 38.17 28.20 -
EY -6.50 1.59 1.49 0.80 6.03 2.62 3.55 -
DY 110.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 1.45 0.98 1.21 4.76 3.22 -21.89%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 16/11/12 16/11/11 24/11/10 24/11/09 20/11/08 30/11/07 12/12/06 -
Price 0.40 0.85 1.49 0.99 1.14 2.88 2.77 -
P/RPS 0.57 0.88 0.96 0.47 0.63 1.77 2.07 -19.32%
P/EPS -15.38 72.03 54.38 98.02 12.68 36.64 32.82 -
EY -6.50 1.39 1.84 1.02 7.89 2.73 3.05 -
DY 110.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 1.17 0.77 0.93 4.57 3.74 -23.81%

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