[T7GLOBAL] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 27.55%
YoY- -3.91%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 130,698 202,749 264,701 358,520 174,224 202,085 107,290 3.34%
PBT -12,311 -9,767 8,221 15,645 14,299 9,157 6,436 -
Tax 13,731 14,200 -1,561 -1,754 -1,008 4 -283 -
NP 1,420 4,433 6,660 13,891 13,291 9,161 6,153 -21.66%
-
NP to SH -614 3,849 6,314 12,738 13,257 9,161 6,153 -
-
Tax Rate - - 18.99% 11.21% 7.05% -0.04% 4.40% -
Total Cost 129,278 198,316 258,041 344,629 160,933 192,924 101,137 4.17%
-
Net Worth 293,333 367,536 316,957 327,618 147,073 120,013 147,560 12.12%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 61 - - -
Div Payout % - - - - 0.46% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 293,333 367,536 316,957 327,618 147,073 120,013 147,560 12.12%
NOSH 293,333 289,398 251,553 244,491 204,268 200,021 139,208 13.21%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.09% 2.19% 2.52% 3.87% 7.63% 4.53% 5.73% -
ROE -0.21% 1.05% 1.99% 3.89% 9.01% 7.63% 4.17% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 44.56 70.06 105.23 146.64 85.29 101.03 77.07 -8.71%
EPS -0.21 1.33 2.51 5.21 6.49 4.58 4.42 -
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.00 1.27 1.26 1.34 0.72 0.60 1.06 -0.96%
Adjusted Per Share Value based on latest NOSH - 243,451
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.54 24.11 31.48 42.64 20.72 24.03 12.76 3.33%
EPS -0.07 0.46 0.75 1.51 1.58 1.09 0.73 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.3489 0.4371 0.377 0.3896 0.1749 0.1427 0.1755 12.12%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.73 1.00 1.21 1.39 2.20 2.90 2.38 -
P/RPS 1.64 1.43 1.15 0.95 2.58 2.87 3.09 -10.01%
P/EPS -348.75 75.19 48.21 26.68 33.90 63.32 53.85 -
EY -0.29 1.33 2.07 3.75 2.95 1.58 1.86 -
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.73 0.79 0.96 1.04 3.06 4.83 2.25 -17.09%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 26/08/10 25/08/09 22/08/08 28/08/07 07/09/06 -
Price 0.39 0.85 1.81 1.31 1.86 3.04 2.26 -
P/RPS 0.88 1.21 1.72 0.89 2.18 3.01 2.93 -18.15%
P/EPS -186.32 63.91 72.11 25.14 28.66 66.38 51.13 -
EY -0.54 1.56 1.39 3.98 3.49 1.51 1.96 -
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.39 0.67 1.44 0.98 2.58 5.07 2.13 -24.62%

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