[T7GLOBAL] YoY 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 59,012 55,321 139,857 136,251 203,141 96,854 107,322 -9.47%
PBT -7,014 -33,087 -1,461 -2,033 13,594 8,351 5,387 -
Tax 3,319 -25,461 1,380 2,046 59 -820 1,135 19.56%
NP -3,695 -58,548 -81 13 13,653 7,531 6,522 -
-
NP to SH -4,029 -58,815 -308 614 13,616 7,383 6,522 -
-
Tax Rate - - - - -0.43% 9.82% -21.07% -
Total Cost 62,707 113,869 139,938 136,238 189,488 89,323 100,800 -7.59%
-
Net Worth 154,660 312,907 365,400 247,142 321,522 132,973 112,206 5.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 128,397 - - 9,885 4,871 - 4,207 76.68%
Div Payout % 0.00% - - 1,610.05% 35.78% - 64.52% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 154,660 312,907 365,400 247,142 321,522 132,973 112,206 5.48%
NOSH 291,811 289,729 290,000 247,142 243,577 198,467 140,258 12.97%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -6.26% -105.83% -0.06% 0.01% 6.72% 7.78% 6.08% -
ROE -2.61% -18.80% -0.08% 0.25% 4.23% 5.55% 5.81% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.22 19.09 48.23 55.13 83.40 48.80 76.52 -19.87%
EPS -2.45 -20.30 -0.11 0.25 5.59 3.72 4.65 -
DPS 44.00 0.00 0.00 4.00 2.00 0.00 3.00 56.39%
NAPS 0.53 1.08 1.26 1.00 1.32 0.67 0.80 -6.62%
Adjusted Per Share Value based on latest NOSH - 247,142
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.97 6.53 16.51 16.09 23.99 11.44 12.67 -9.47%
EPS -0.48 -6.94 -0.04 0.07 1.61 0.87 0.77 -
DPS 15.16 0.00 0.00 1.17 0.58 0.00 0.50 76.49%
NAPS 0.1826 0.3695 0.4315 0.2918 0.3796 0.157 0.1325 5.48%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.40 0.76 1.57 1.01 0.92 3.00 2.98 -
P/RPS 1.98 3.98 3.26 1.83 1.10 6.15 3.89 -10.63%
P/EPS -28.97 -3.74 -1,478.25 406.54 16.46 80.65 64.09 -
EY -3.45 -26.71 -0.07 0.25 6.08 1.24 1.56 -
DY 110.00 0.00 0.00 3.96 2.17 0.00 1.01 118.37%
P/NAPS 0.75 0.70 1.25 1.01 0.70 4.48 3.73 -23.44%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 28/02/11 23/02/10 23/02/09 22/02/08 14/03/07 -
Price 0.305 0.93 1.65 1.07 0.75 2.08 3.36 -
P/RPS 1.51 4.87 3.42 1.94 0.90 4.26 4.39 -16.28%
P/EPS -22.09 -4.58 -1,553.57 430.69 13.42 55.91 72.26 -
EY -4.53 -21.83 -0.06 0.23 7.45 1.79 1.38 -
DY 144.26 0.00 0.00 3.74 2.67 0.00 0.89 133.32%
P/NAPS 0.58 0.86 1.31 1.07 0.57 3.10 4.20 -28.08%

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