[T7GLOBAL] YoY TTM 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- 13.67%
YoY- 47.84%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 338,517 476,574 590,336 668,355 409,076 351,393 225,153 7.02%
PBT -50,881 -2,652 -2,232 39,771 26,069 18,489 12,441 -
Tax 5,785 4,067 -1,537 -2,908 -1,337 855 4,574 3.98%
NP -45,096 1,415 -3,769 36,863 24,732 19,344 17,015 -
-
NP to SH -46,676 481 -3,866 36,331 24,574 19,344 17,024 -
-
Tax Rate - - - 7.31% 5.13% -4.62% -36.77% -
Total Cost 383,613 475,159 594,105 631,492 384,344 332,049 208,138 10.71%
-
Net Worth 319,529 360,416 316,979 327,202 143,003 116,637 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 9,885 4,932 5,954 4,207 2,525 -
Div Payout % - - 0.00% 13.58% 24.23% 21.75% 14.84% -
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 0 -
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 -13.32% 0.30% -0.64% 5.52% 6.05% 5.50% 7.56% -
ROE -14.61% 0.13% -1.22% 11.10% 17.18% 16.58% 0.00% -
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 116.54 165.29 236.52 273.71 200.24 247.04 242.96 -11.51%
EPS -16.07 0.17 -1.55 14.88 12.03 13.60 18.37 -
DPS 0.00 0.00 3.96 2.02 2.91 2.96 2.73 -
NAPS 1.10 1.25 1.27 1.34 0.70 0.82 0.00 -
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 41.39 58.27 72.17 81.71 50.01 42.96 27.53 7.02%
EPS -5.71 0.06 -0.47 4.44 3.00 2.37 2.08 -
DPS 0.00 0.00 1.21 0.60 0.73 0.51 0.31 -
NAPS 0.3907 0.4406 0.3875 0.40 0.1748 0.1426 0.00 -
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 0.73 0.86 0.45 0.27 1.02 1.45 0.88 -3.06%
P/EPS -5.29 851.21 -69.08 4.97 16.96 26.32 11.70 -
EY -18.90 0.12 -1.45 20.11 5.90 3.80 8.54 -
DY 0.00 0.00 3.70 2.73 1.43 0.83 1.27 -
P/NAPS 0.77 1.14 0.84 0.55 2.91 4.37 0.00 -
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 0.55 0.67 0.47 0.48 1.18 1.59 0.98 -9.17%
P/EPS -3.98 665.38 -71.02 8.80 19.70 28.97 13.01 -
EY -25.11 0.15 -1.41 11.36 5.08 3.45 7.69 -
DY 0.00 0.00 3.60 1.54 1.23 0.75 1.14 -
P/NAPS 0.58 0.89 0.87 0.98 3.39 4.80 0.00 -

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