[T7GLOBAL] YoY 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 262,434 479,855 555,838 758,571 395,010 388,048 219,886 2.98%
PBT -58,715 -9,974 -2,649 35,552 29,446 20,224 11,396 -
Tax 1,342 15,335 -965 -2,915 -2,087 1,058 5,202 -20.19%
NP -57,373 5,361 -3,614 32,637 27,359 21,282 16,598 -
-
NP to SH -59,862 4,348 -3,348 31,443 27,177 21,282 16,619 -
-
Tax Rate - - - 8.20% 7.09% -5.23% -45.65% -
Total Cost 319,807 474,494 559,452 725,934 367,651 366,766 203,288 7.83%
-
Net Worth 290,769 366,911 319,297 326,224 147,455 120,382 138,923 13.08%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 9,885 4,871 6,015 4,207 2,525 -
Div Payout % - - 0.00% 15.49% 22.13% 19.77% 15.20% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 290,769 366,911 319,297 326,224 147,455 120,382 138,923 13.08%
NOSH 290,769 288,906 253,410 243,451 204,798 200,637 138,923 13.08%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -21.86% 1.12% -0.65% 4.30% 6.93% 5.48% 7.55% -
ROE -20.59% 1.19% -1.05% 9.64% 18.43% 17.68% 11.96% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 90.26 166.09 219.34 311.59 192.88 193.41 158.28 -8.92%
EPS -20.59 1.50 -1.32 12.92 13.27 10.61 11.96 -
DPS 0.00 0.00 3.90 2.00 2.94 2.10 1.82 -
NAPS 1.00 1.27 1.26 1.34 0.72 0.60 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 243,451
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 31.21 57.07 66.11 90.22 46.98 46.15 26.15 2.98%
EPS -7.12 0.52 -0.40 3.74 3.23 2.53 1.98 -
DPS 0.00 0.00 1.18 0.58 0.72 0.50 0.30 -
NAPS 0.3458 0.4364 0.3797 0.388 0.1754 0.1432 0.1652 13.08%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.73 1.00 1.21 1.39 2.20 2.90 2.38 -
P/RPS 0.81 0.60 0.55 0.45 1.14 1.50 1.50 -9.75%
P/EPS -3.55 66.45 -91.59 10.76 16.58 27.34 19.90 -
EY -28.20 1.50 -1.09 9.29 6.03 3.66 5.03 -
DY 0.00 0.00 3.22 1.44 1.34 0.72 0.76 -
P/NAPS 0.73 0.79 0.96 1.04 3.06 4.83 2.38 -17.86%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 26/08/10 25/08/09 22/08/08 28/08/07 07/09/06 -
Price 0.39 0.85 1.81 1.31 1.86 3.04 2.26 -
P/RPS 0.43 0.51 0.83 0.42 0.96 1.57 1.43 -18.13%
P/EPS -1.89 56.48 -137.00 10.14 14.02 28.66 18.89 -
EY -52.79 1.77 -0.73 9.86 7.13 3.49 5.29 -
DY 0.00 0.00 2.16 1.53 1.58 0.69 0.80 -
P/NAPS 0.39 0.67 1.44 0.98 2.58 5.07 2.26 -25.36%

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