[T7GLOBAL] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.04%
YoY- 48.89%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 371,156 422,871 434,689 404,170 426,332 293,254 247,909 30.83%
PBT 23,360 24,305 21,272 18,314 16,300 17,503 16,154 27.84%
Tax -848 -1,019 -265 8 200 770 -486 44.88%
NP 22,512 23,286 21,006 18,322 16,500 18,273 15,668 27.30%
-
NP to SH 22,472 23,138 21,006 18,322 16,500 18,273 15,668 27.15%
-
Tax Rate 3.63% 4.19% 1.25% -0.04% -1.23% -4.40% 3.01% -
Total Cost 348,644 399,585 413,682 385,848 409,832 274,981 232,241 31.07%
-
Net Worth 143,003 133,757 126,280 120,013 116,637 111,505 103,030 24.40%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 4,181 - -
Div Payout % - - - - - 22.88% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 143,003 133,757 126,280 120,013 116,637 111,505 103,030 24.40%
NOSH 204,290 199,637 200,445 200,021 142,241 139,382 139,229 29.09%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.07% 5.51% 4.83% 4.53% 3.87% 6.23% 6.32% -
ROE 15.71% 17.30% 16.63% 15.27% 14.15% 16.39% 15.21% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 181.68 211.82 216.86 202.06 299.72 210.40 178.06 1.34%
EPS 11.00 11.59 10.48 9.16 11.60 13.11 11.25 -1.48%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.70 0.67 0.63 0.60 0.82 0.80 0.74 -3.63%
Adjusted Per Share Value based on latest NOSH - 200,637
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 43.82 49.93 51.33 47.72 50.34 34.63 29.27 30.83%
EPS 2.65 2.73 2.48 2.16 1.95 2.16 1.85 27.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.1689 0.1579 0.1491 0.1417 0.1377 0.1317 0.1217 24.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.04 3.00 3.00 2.90 3.58 2.98 2.38 -
P/RPS 1.12 1.42 1.38 1.44 1.19 1.42 1.34 -11.25%
P/EPS 18.55 25.88 28.63 31.66 30.86 22.73 21.15 -8.36%
EY 5.39 3.86 3.49 3.16 3.24 4.40 4.73 9.08%
DY 0.00 0.00 0.00 0.00 0.00 1.01 0.00 -
P/NAPS 2.91 4.48 4.76 4.83 4.37 3.73 3.22 -6.52%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 22/02/08 30/11/07 28/08/07 25/05/07 14/03/07 12/12/06 -
Price 2.37 2.08 2.88 3.04 3.94 3.36 2.77 -
P/RPS 1.30 0.98 1.33 1.50 1.31 1.60 1.56 -11.43%
P/EPS 21.55 17.95 27.48 33.19 33.97 25.63 24.61 -8.46%
EY 4.64 5.57 3.64 3.01 2.94 3.90 4.06 9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.89 0.00 -
P/NAPS 3.39 3.10 4.57 5.07 4.80 4.20 3.74 -6.33%

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