[T7GLOBAL] QoQ 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- -26.65%
YoY- 77.77%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 136,251 154,886 171,651 186,869 203,141 196,910 81,435 40.80%
PBT -2,033 -8,837 4,240 11,405 13,594 6,313 8,459 -
Tax 2,046 -1,450 -803 -951 59 -1,220 -796 -
NP 13 -10,287 3,437 10,454 13,653 5,093 7,663 -98.56%
-
NP to SH 614 -10,276 2,751 9,987 13,616 5,089 7,639 -81.28%
-
Tax Rate - - 18.94% 8.34% -0.43% 19.33% 9.41% -
Total Cost 136,238 165,173 168,214 176,415 189,488 191,817 73,772 50.35%
-
Net Worth 247,142 317,130 326,224 327,202 321,522 251,384 147,455 40.96%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,885 - - - 4,871 - 61 2844.91%
Div Payout % 1,610.05% - - - 35.78% - 0.80% -
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 247,142 317,130 326,224 327,202 321,522 251,384 147,455 40.96%
NOSH 247,142 245,837 243,451 244,180 243,577 204,377 204,798 13.30%
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 0.01% -6.64% 2.00% 5.59% 6.72% 2.59% 9.41% -
ROE 0.25% -3.24% 0.84% 3.05% 4.23% 2.02% 5.18% -
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 55.13 63.00 70.51 76.53 83.40 96.35 39.76 24.27%
EPS 0.25 -4.18 1.13 4.09 5.59 2.49 3.73 -83.41%
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.03 2486.75%
NAPS 1.00 1.29 1.34 1.34 1.32 1.23 0.72 24.40%
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 16.66 18.94 20.99 22.85 24.84 24.07 9.96 40.77%
EPS 0.08 -1.26 0.34 1.22 1.66 0.62 0.93 -80.42%
DPS 1.21 0.00 0.00 0.00 0.60 0.00 0.01 2325.10%
NAPS 0.3022 0.3877 0.3988 0.40 0.3931 0.3073 0.1803 40.96%
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 1.83 2.02 1.97 0.97 1.10 1.55 5.53 -52.06%
P/EPS 406.54 -30.38 123.01 18.09 16.46 59.84 58.98 260.91%
EY 0.25 -3.29 0.81 5.53 6.08 1.67 1.70 -72.04%
DY 3.96 0.00 0.00 0.00 2.17 0.00 0.01 5234.14%
P/NAPS 1.01 0.98 1.04 0.55 0.70 1.21 3.06 -52.14%
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 1.94 1.57 1.86 1.71 0.90 1.18 4.68 -44.31%
P/EPS 430.69 -23.68 115.93 32.03 13.42 45.78 49.87 319.28%
EY 0.23 -4.22 0.86 3.12 7.45 2.18 2.01 -76.33%
DY 3.74 0.00 0.00 0.00 2.67 0.00 0.02 3139.08%
P/NAPS 1.07 0.77 0.98 0.98 0.57 0.93 2.58 -44.29%

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