[T7GLOBAL] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -2.88%
YoY- 36.19%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 574,273 494,845 348,448 371,156 422,871 434,689 404,170 26.25%
PBT 34,226 27,482 28,598 23,360 24,305 21,272 18,314 51.43%
Tax -2,777 -2,970 -2,016 -848 -1,019 -265 8 -
NP 31,449 24,512 26,582 22,512 23,286 21,006 18,322 43.12%
-
NP to SH 31,379 24,461 26,514 22,472 23,138 21,006 18,322 42.91%
-
Tax Rate 8.11% 10.81% 7.05% 3.63% 4.19% 1.25% -0.04% -
Total Cost 542,824 470,333 321,866 348,644 399,585 413,682 385,848 25.42%
-
Net Worth 282,395 251,007 147,073 143,003 133,757 126,280 120,013 76.45%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 122 - - - - -
Div Payout % - - 0.46% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 282,395 251,007 147,073 143,003 133,757 126,280 120,013 76.45%
NOSH 213,935 204,071 204,268 204,290 199,637 200,445 200,021 4.56%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.48% 4.95% 7.63% 6.07% 5.51% 4.83% 4.53% -
ROE 11.11% 9.75% 18.03% 15.71% 17.30% 16.63% 15.27% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 268.43 242.49 170.58 181.68 211.82 216.86 202.06 20.74%
EPS 14.63 11.99 12.98 11.00 11.59 10.48 9.16 36.44%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.23 0.72 0.70 0.67 0.63 0.60 68.75%
Adjusted Per Share Value based on latest NOSH - 204,290
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 67.81 58.43 41.14 43.82 49.93 51.33 47.72 26.26%
EPS 3.71 2.89 3.13 2.65 2.73 2.48 2.16 43.18%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.3334 0.2964 0.1737 0.1689 0.1579 0.1491 0.1417 76.44%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.92 1.49 2.20 2.04 3.00 3.00 2.90 -
P/RPS 0.34 0.61 1.29 1.12 1.42 1.38 1.44 -61.63%
P/EPS 6.27 12.43 16.95 18.55 25.88 28.63 31.66 -65.85%
EY 15.94 8.04 5.90 5.39 3.86 3.49 3.16 192.68%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.21 3.06 2.91 4.48 4.76 4.83 -72.24%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 20/11/08 22/08/08 23/05/08 22/02/08 30/11/07 28/08/07 -
Price 0.75 1.14 1.86 2.37 2.08 2.88 3.04 -
P/RPS 0.28 0.47 1.09 1.30 0.98 1.33 1.50 -67.17%
P/EPS 5.11 9.51 14.33 21.55 17.95 27.48 33.19 -71.11%
EY 19.56 10.51 6.98 4.64 5.57 3.64 3.01 246.26%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.93 2.58 3.39 3.10 4.57 5.07 -76.55%

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