[T7GLOBAL] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -7.74%
YoY- 16.45%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 717,040 747,476 574,273 494,845 348,448 371,156 422,871 42.24%
PBT 31,290 45,620 34,226 27,482 28,598 23,360 24,305 18.36%
Tax -3,508 -3,804 -2,777 -2,970 -2,016 -848 -1,019 128.16%
NP 27,782 41,816 31,449 24,512 26,582 22,512 23,286 12.50%
-
NP to SH 25,476 39,948 31,379 24,461 26,514 22,472 23,138 6.63%
-
Tax Rate 11.21% 8.34% 8.11% 10.81% 7.05% 3.63% 4.19% -
Total Cost 689,258 705,660 542,824 470,333 321,866 348,644 399,585 43.87%
-
Net Worth 327,618 327,202 282,395 251,007 147,073 143,003 133,757 81.80%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - 122 - - -
Div Payout % - - - - 0.46% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 327,618 327,202 282,395 251,007 147,073 143,003 133,757 81.80%
NOSH 244,491 244,180 213,935 204,071 204,268 204,290 199,637 14.48%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.87% 5.59% 5.48% 4.95% 7.63% 6.07% 5.51% -
ROE 7.78% 12.21% 11.11% 9.75% 18.03% 15.71% 17.30% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 293.28 306.12 268.43 242.49 170.58 181.68 211.82 24.25%
EPS 10.42 16.36 14.63 11.99 12.98 11.00 11.59 -6.85%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 1.34 1.34 1.32 1.23 0.72 0.70 0.67 58.80%
Adjusted Per Share Value based on latest NOSH - 204,377
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 87.67 91.39 70.21 60.50 42.60 45.38 51.70 42.24%
EPS 3.11 4.88 3.84 2.99 3.24 2.75 2.83 6.49%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.4005 0.40 0.3453 0.3069 0.1798 0.1748 0.1635 81.81%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.39 0.74 0.92 1.49 2.20 2.04 3.00 -
P/RPS 0.47 0.24 0.34 0.61 1.29 1.12 1.42 -52.18%
P/EPS 13.34 4.52 6.27 12.43 16.95 18.55 25.88 -35.73%
EY 7.50 22.11 15.94 8.04 5.90 5.39 3.86 55.77%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.04 0.55 0.70 1.21 3.06 2.91 4.48 -62.26%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 23/02/09 20/11/08 22/08/08 23/05/08 22/02/08 -
Price 1.31 1.31 0.75 1.14 1.86 2.37 2.08 -
P/RPS 0.45 0.43 0.28 0.47 1.09 1.30 0.98 -40.50%
P/EPS 12.57 8.01 5.11 9.51 14.33 21.55 17.95 -21.15%
EY 7.95 12.49 19.56 10.51 6.98 4.64 5.57 26.79%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.98 0.98 0.57 0.93 2.58 3.39 3.10 -53.62%

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