[T7GLOBAL] YoY Annualized Quarter 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- -6.3%
YoY- -90.2%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 263,707 334,438 541,807 649,657 574,273 422,871 293,254 -1.75%
PBT -25,718 -56,168 8,014 4,775 34,226 24,305 17,503 -
Tax 16,711 1,812 -426 -1,158 -2,777 -1,019 770 66.93%
NP -9,007 -54,356 7,588 3,617 31,449 23,286 18,273 -
-
NP to SH -11,585 -55,395 6,813 3,076 31,379 23,138 18,273 -
-
Tax Rate - - 5.32% 24.25% 8.11% 4.19% -4.40% -
Total Cost 272,714 388,794 534,219 646,040 542,824 399,585 274,981 -0.13%
-
Net Worth 153,885 312,573 336,881 311,692 282,395 133,757 111,505 5.51%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 127,754 - - 9,817 - - 4,181 76.72%
Div Payout % 0.00% - - 319.15% - - 22.88% -
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 153,885 312,573 336,881 311,692 282,395 133,757 111,505 5.51%
NOSH 290,350 289,420 267,366 245,427 213,935 199,637 139,382 12.99%
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% 5.48% 5.51% 6.23% -
ROE -7.53% -17.72% 2.02% 0.99% 11.11% 17.30% 16.39% -
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 90.82 115.55 202.65 264.70 268.43 211.82 210.40 -13.05%
EPS -9.98 -19.14 2.55 1.25 14.63 11.59 13.11 -
DPS 44.00 0.00 0.00 4.00 0.00 0.00 3.00 56.39%
NAPS 0.53 1.08 1.26 1.27 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 3.71 2.73 2.16 -
DPS 15.08 0.00 0.00 1.16 0.00 0.00 0.49 76.93%
NAPS 0.1817 0.3691 0.3978 0.368 0.3334 0.1579 0.1317 5.50%
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 0.77 0.38 0.34 1.42 1.42 -17.72%
P/EPS -10.03 -3.97 61.61 80.59 6.27 25.88 22.73 -
EY -9.97 -25.18 1.62 1.24 15.94 3.86 4.40 -
DY 110.00 0.00 0.00 3.96 0.00 0.00 1.01 118.37%
P/NAPS 0.75 0.70 1.25 0.80 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 0.80 0.81 0.40 0.28 0.98 1.60 -22.73%
P/EPS -7.64 -4.86 64.75 85.37 5.11 17.95 25.63 -
EY -13.08 -20.58 1.54 1.17 19.56 5.57 3.90 -
DY 144.26 0.00 0.00 3.74 0.00 0.00 0.89 133.32%
P/NAPS 0.58 0.86 1.31 0.84 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