[T7GLOBAL] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -87.11%
YoY- -86.58%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 272,926 372,156 535,933 684,541 494,845 434,689 247,909 1.61%
PBT -24,938 -30,774 12,633 9,077 27,482 21,272 16,154 -
Tax 17,856 36,363 -2,408 -4,272 -2,970 -265 -486 -
NP -7,082 5,589 10,225 4,805 24,512 21,006 15,668 -
-
NP to SH -10,074 4,560 9,494 3,282 24,461 21,006 15,668 -
-
Tax Rate - - 19.06% 47.06% 10.81% 1.25% 3.01% -
Total Cost 280,009 366,566 525,708 679,736 470,333 413,682 232,241 3.16%
-
Net Worth 159,838 368,084 330,060 314,453 251,007 126,280 103,030 7.58%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 170,494 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 159,838 368,084 330,060 314,453 251,007 126,280 103,030 7.58%
NOSH 290,615 289,830 259,890 243,762 204,071 200,445 139,229 13.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.60% 1.50% 1.91% 0.70% 4.95% 4.83% 6.32% -
ROE -6.30% 1.24% 2.88% 1.04% 9.75% 16.63% 15.21% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 93.91 128.40 206.22 280.82 242.49 216.86 178.06 -10.10%
EPS -3.47 1.57 3.65 1.35 11.99 10.48 11.25 -
DPS 58.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 1.27 1.27 1.29 1.23 0.63 0.74 -4.82%
Adjusted Per Share Value based on latest NOSH - 245,837
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.46 44.26 63.74 81.41 58.85 51.70 29.48 1.61%
EPS -1.20 0.54 1.13 0.39 2.91 2.50 1.86 -
DPS 20.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1901 0.4378 0.3925 0.374 0.2985 0.1502 0.1225 7.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.40 0.74 1.84 1.27 1.49 3.00 2.38 -
P/RPS 0.43 0.58 0.89 0.45 0.61 1.38 1.34 -17.24%
P/EPS -11.54 47.03 50.36 94.31 12.43 28.63 21.15 -
EY -8.67 2.13 1.99 1.06 8.04 3.49 4.73 -
DY 146.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 1.45 0.98 1.21 4.76 3.22 -21.89%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 16/11/12 16/11/11 24/11/10 24/11/09 20/11/08 30/11/07 12/12/06 -
Price 0.40 0.85 1.49 0.99 1.14 2.88 2.77 -
P/RPS 0.43 0.66 0.72 0.35 0.47 1.33 1.56 -19.31%
P/EPS -11.54 54.03 40.78 73.51 9.51 27.48 24.61 -
EY -8.67 1.85 2.45 1.36 10.51 3.64 4.06 -
DY 146.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 1.17 0.77 0.93 4.57 3.74 -23.81%

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