[T7GLOBAL] YoY 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- -473.54%
YoY- -301.93%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
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 73,999 76,368 137,249 154,886 196,910 123,932 78,642 -1.00%
PBT -6,391 -13,314 1,254 -8,837 6,313 6,797 5,680 -
Tax -339 13,073 -245 -1,450 -1,220 -203 -81 26.91%
NP -6,730 -241 1,009 -10,287 5,093 6,594 5,599 -
-
NP to SH -6,940 -429 807 -10,276 5,089 6,594 5,599 -
-
Tax Rate - - 19.54% - 19.33% 2.99% 1.43% -
Total Cost 80,729 76,609 136,240 165,173 191,817 117,338 73,043 1.67%
-
Net Worth 159,707 363,219 353,410 317,130 251,384 127,040 103,066 7.56%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 127,765 - - - - - - -
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 159,707 363,219 353,410 317,130 251,384 127,040 103,066 7.56%
NOSH 290,376 285,999 278,275 245,837 204,377 201,651 139,278 13.01%
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 -9.09% -0.32% 0.74% -6.64% 2.59% 5.32% 7.12% -
ROE -4.35% -0.12% 0.23% -3.24% 2.02% 5.19% 5.43% -
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 25.48 26.70 49.32 63.00 96.35 61.46 56.46 -12.40%
EPS -2.39 -0.15 0.29 -4.18 2.49 3.27 4.02 -
DPS 44.00 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 8.80 9.08 16.32 18.42 23.42 14.74 9.35 -1.00%
EPS -0.83 -0.05 0.10 -1.22 0.61 0.78 0.67 -
DPS 15.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1899 0.432 0.4203 0.3772 0.299 0.1511 0.1226 7.55%
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 1.57 2.77 3.73 2.02 1.55 4.88 4.22 -15.18%
P/EPS -16.74 -493.33 634.48 -30.38 59.84 91.74 59.20 -
EY -5.98 -0.20 0.16 -3.29 1.67 1.09 1.69 -
DY 110.00 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 1.57 3.18 3.02 1.57 1.18 4.69 4.91 -17.29%
P/EPS -16.74 -566.67 513.79 -23.68 45.78 88.07 68.91 -
EY -5.98 -0.18 0.19 -4.22 2.18 1.14 1.45 -
DY 110.00 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