[T7GLOBAL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -68.17%
YoY- 77.77%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 649,657 513,406 358,520 186,869 574,273 371,134 174,224 139.88%
PBT 4,775 6,808 15,645 11,405 34,226 20,612 14,299 -51.77%
Tax -1,158 -3,204 -1,754 -951 -2,777 -2,228 -1,008 9.66%
NP 3,617 3,604 13,891 10,454 31,449 18,384 13,291 -57.90%
-
NP to SH 3,076 2,462 12,738 9,987 31,379 18,346 13,257 -62.13%
-
Tax Rate 24.25% 47.06% 11.21% 8.34% 8.11% 10.81% 7.05% -
Total Cost 646,040 509,802 344,629 176,415 542,824 352,750 160,933 151.94%
-
Net Worth 311,692 314,453 327,618 327,202 282,395 251,007 147,073 64.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,817 - - - - - 61 2831.43%
Div Payout % 319.15% - - - - - 0.46% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 311,692 314,453 327,618 327,202 282,395 251,007 147,073 64.76%
NOSH 245,427 243,762 244,491 244,180 213,935 204,071 204,268 12.98%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.56% 0.70% 3.87% 5.59% 5.48% 4.95% 7.63% -
ROE 0.99% 0.78% 3.89% 3.05% 11.11% 7.31% 9.01% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 264.70 210.62 146.64 76.53 268.43 181.86 85.29 112.32%
EPS 1.25 1.01 5.21 4.09 14.63 8.99 6.49 -66.54%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.03 2486.75%
NAPS 1.27 1.29 1.34 1.34 1.32 1.23 0.72 45.83%
Adjusted Per Share Value based on latest NOSH - 244,180
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 76.71 60.62 42.33 22.06 67.81 43.82 20.57 139.90%
EPS 0.36 0.29 1.50 1.18 3.71 2.17 1.57 -62.43%
DPS 1.16 0.00 0.00 0.00 0.00 0.00 0.01 2258.00%
NAPS 0.368 0.3713 0.3868 0.3863 0.3334 0.2964 0.1737 64.72%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.01 1.27 1.39 0.74 0.92 1.49 2.20 -
P/RPS 0.38 0.60 0.95 0.97 0.34 0.82 2.58 -72.01%
P/EPS 80.59 125.74 26.68 18.09 6.27 16.57 33.90 77.84%
EY 1.24 0.80 3.75 5.53 15.94 6.03 2.95 -43.79%
DY 3.96 0.00 0.00 0.00 0.00 0.00 0.01 5234.14%
P/NAPS 0.80 0.98 1.04 0.55 0.70 1.21 3.06 -59.01%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 25/08/09 26/05/09 23/02/09 20/11/08 22/08/08 -
Price 1.07 0.99 1.31 1.31 0.75 1.14 1.86 -
P/RPS 0.40 0.47 0.89 1.71 0.28 0.63 2.18 -67.61%
P/EPS 85.37 98.02 25.14 32.03 5.11 12.68 28.66 106.61%
EY 1.17 1.02 3.98 3.12 19.56 7.89 3.49 -51.64%
DY 3.74 0.00 0.00 0.00 0.00 0.00 0.02 3139.08%
P/NAPS 0.84 0.77 0.98 0.98 0.57 0.93 2.58 -52.57%

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