[T7GLOBAL] YoY 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 263,756 334,438 541,807 649,657 574,275 422,870 293,254 -1.74%
PBT -25,719 -56,168 8,014 4,775 34,206 24,304 17,515 -
Tax 16,710 1,812 -426 -1,158 -2,169 -1,075 790 66.22%
NP -9,009 -54,356 7,588 3,617 32,037 23,229 18,305 -
-
NP to SH -11,587 -55,395 6,813 3,076 31,962 23,081 18,305 -
-
Tax Rate - - 5.32% 24.25% 6.34% 4.42% -4.51% -
Total Cost 272,765 388,794 534,219 646,040 542,238 399,641 274,949 -0.13%
-
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 256,162 - - 9,885 4,932 5,954 4,207 98.22%
Div Payout % 0.00% - - 321.38% 15.43% 25.80% 22.99% -
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 -3.42% -16.25% 1.40% 0.56% 5.58% 5.49% 6.24% -
ROE -7.49% -17.70% 1.86% 1.24% 9.94% 17.36% 16.31% -
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 90.39 115.43 186.83 262.87 235.77 213.07 209.08 -13.03%
EPS -3.97 -19.12 2.35 1.24 13.12 11.63 13.05 -
DPS 88.00 0.00 0.00 4.00 2.03 3.00 3.00 75.52%
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 31.14 39.49 63.97 76.71 67.81 49.93 34.63 -1.75%
EPS -1.37 -6.54 0.80 0.36 3.77 2.73 2.16 -
DPS 30.25 0.00 0.00 1.17 0.58 0.70 0.50 98.01%
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 0.44 0.66 0.84 0.38 0.39 1.41 1.43 -17.82%
P/EPS -10.07 -3.97 66.83 81.15 7.01 25.80 22.83 -
EY -9.93 -25.16 1.50 1.23 14.26 3.88 4.38 -
DY 220.00 0.00 0.00 3.96 2.20 1.00 1.01 145.09%
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 0.34 0.81 0.88 0.41 0.32 0.98 1.61 -22.81%
P/EPS -7.68 -4.86 70.23 85.97 5.72 17.89 25.75 -
EY -13.02 -20.56 1.42 1.16 17.50 5.59 3.88 -
DY 288.52 0.00 0.00 3.74 2.70 1.44 0.89 161.86%
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