[T7GLOBAL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.65%
YoY- 34.07%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 348,448 371,156 422,871 434,689 404,170 426,332 293,254 12.19%
PBT 28,598 23,360 24,305 21,272 18,314 16,300 17,503 38.76%
Tax -2,016 -848 -1,019 -265 8 200 770 -
NP 26,582 22,512 23,286 21,006 18,322 16,500 18,273 28.41%
-
NP to SH 26,514 22,472 23,138 21,006 18,322 16,500 18,273 28.19%
-
Tax Rate 7.05% 3.63% 4.19% 1.25% -0.04% -1.23% -4.40% -
Total Cost 321,866 348,644 399,585 413,682 385,848 409,832 274,981 11.07%
-
Net Worth 147,073 143,003 133,757 126,280 120,013 116,637 111,505 20.29%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 122 - - - - - 4,181 -90.54%
Div Payout % 0.46% - - - - - 22.88% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 147,073 143,003 133,757 126,280 120,013 116,637 111,505 20.29%
NOSH 204,268 204,290 199,637 200,445 200,021 142,241 139,382 29.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.63% 6.07% 5.51% 4.83% 4.53% 3.87% 6.23% -
ROE 18.03% 15.71% 17.30% 16.63% 15.27% 14.15% 16.39% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 170.58 181.68 211.82 216.86 202.06 299.72 210.40 -13.06%
EPS 12.98 11.00 11.59 10.48 9.16 11.60 13.11 -0.66%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 3.00 -92.64%
NAPS 0.72 0.70 0.67 0.63 0.60 0.82 0.80 -6.78%
Adjusted Per Share Value based on latest NOSH - 201,651
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 42.60 45.38 51.70 53.15 49.41 52.12 35.85 12.19%
EPS 3.24 2.75 2.83 2.57 2.24 2.02 2.23 28.30%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.51 -92.74%
NAPS 0.1798 0.1748 0.1635 0.1544 0.1467 0.1426 0.1363 20.30%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.20 2.04 3.00 3.00 2.90 3.58 2.98 -
P/RPS 1.29 1.12 1.42 1.38 1.44 1.19 1.42 -6.20%
P/EPS 16.95 18.55 25.88 28.63 31.66 30.86 22.73 -17.78%
EY 5.90 5.39 3.86 3.49 3.16 3.24 4.40 21.62%
DY 0.03 0.00 0.00 0.00 0.00 0.00 1.01 -90.42%
P/NAPS 3.06 2.91 4.48 4.76 4.83 4.37 3.73 -12.37%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 23/05/08 22/02/08 30/11/07 28/08/07 25/05/07 14/03/07 -
Price 1.86 2.37 2.08 2.88 3.04 3.94 3.36 -
P/RPS 1.09 1.30 0.98 1.33 1.50 1.31 1.60 -22.59%
P/EPS 14.33 21.55 17.95 27.48 33.19 33.97 25.63 -32.15%
EY 6.98 4.64 5.57 3.64 3.01 2.94 3.90 47.46%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.89 -89.58%
P/NAPS 2.58 3.39 3.10 4.57 5.07 4.80 4.20 -27.75%

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