[T7GLOBAL] YoY Annualized 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- 27.31%
YoY- 77.77%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 265,576 249,260 510,192 747,476 371,156 426,332 193,776 5.38%
PBT -3,924 -25,072 17,592 45,620 23,360 16,300 12,404 -
Tax 28,544 12,652 -5,320 -3,804 -848 200 -60 -
NP 24,620 -12,420 12,272 41,816 22,512 16,500 12,344 12.18%
-
NP to SH 21,728 -13,148 12,180 39,948 22,472 16,500 12,344 9.87%
-
Tax Rate - - 30.24% 8.34% 3.63% -1.23% 0.48% -
Total Cost 240,956 261,680 497,920 705,660 348,644 409,832 181,432 4.83%
-
Net Worth 319,529 360,416 316,979 327,202 143,003 116,637 91,745 23.09%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 319,529 360,416 316,979 327,202 143,003 116,637 91,745 23.09%
NOSH 290,481 288,333 249,590 244,180 204,290 142,241 92,672 20.95%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.27% -4.98% 2.41% 5.59% 6.07% 3.87% 6.37% -
ROE 6.80% -3.65% 3.84% 12.21% 15.71% 14.15% 13.45% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 91.43 86.45 204.41 306.12 181.68 299.72 209.10 -12.86%
EPS 7.48 -4.56 4.88 16.36 11.00 11.60 13.32 -9.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.25 1.27 1.34 0.70 0.82 0.99 1.76%
Adjusted Per Share Value based on latest NOSH - 244,180
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 31.59 29.64 60.68 88.90 44.14 50.70 23.05 5.38%
EPS 2.58 -1.56 1.45 4.75 2.67 1.96 1.47 9.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.4286 0.377 0.3891 0.1701 0.1387 0.1091 23.09%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.85 1.42 1.07 0.74 2.04 3.58 2.15 -
P/RPS 0.93 1.64 0.52 0.24 1.12 1.19 1.03 -1.68%
P/EPS 11.36 -31.14 21.93 4.52 18.55 30.86 16.14 -5.68%
EY 8.80 -3.21 4.56 22.11 5.39 3.24 6.20 6.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.14 0.84 0.55 2.91 4.37 2.17 -15.84%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 19/05/11 31/05/10 26/05/09 23/05/08 25/05/07 08/06/06 -
Price 0.64 1.11 1.10 1.31 2.37 3.94 2.39 -
P/RPS 0.70 1.28 0.54 0.43 1.30 1.31 1.14 -7.79%
P/EPS 8.56 -24.34 22.54 8.01 21.55 33.97 17.94 -11.59%
EY 11.69 -4.11 4.44 12.49 4.64 2.94 5.57 13.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.89 0.87 0.98 3.39 4.80 2.41 -21.11%

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