[T7GLOBAL] QoQ Cumulative 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- 71.98%
YoY- 34.07%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 174,224 92,789 422,871 326,017 202,085 106,583 293,254 -29.35%
PBT 14,299 5,840 24,305 15,954 9,157 4,075 17,503 -12.62%
Tax -1,008 -212 -1,019 -199 4 50 770 -
NP 13,291 5,628 23,286 15,755 9,161 4,125 18,273 -19.13%
-
NP to SH 13,257 5,618 23,138 15,755 9,161 4,125 18,273 -19.27%
-
Tax Rate 7.05% 3.63% 4.19% 1.25% -0.04% -1.23% -4.40% -
Total Cost 160,933 87,161 399,585 310,262 192,924 102,458 274,981 -30.05%
-
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 61 - - - - - 4,181 -94.04%
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 9.01% 3.93% 17.30% 12.48% 7.63% 3.54% 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 85.29 45.42 211.82 162.65 101.03 74.93 210.40 -45.25%
EPS 6.49 2.75 11.59 7.86 4.58 2.90 13.11 -37.44%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 3.00 -95.37%
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 20.72 11.04 50.29 38.77 24.03 12.68 34.88 -29.35%
EPS 1.58 0.67 2.75 1.87 1.09 0.49 2.17 -19.08%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.50 -92.64%
NAPS 0.1749 0.1701 0.1591 0.1502 0.1427 0.1387 0.1326 20.29%
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 2.58 4.49 1.42 1.84 2.87 4.78 1.42 48.95%
P/EPS 33.90 74.18 25.88 38.17 63.32 123.45 22.73 30.56%
EY 2.95 1.35 3.86 2.62 1.58 0.81 4.40 -23.41%
DY 0.01 0.00 0.00 0.00 0.00 0.00 1.01 -95.40%
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 2.18 5.22 0.98 1.77 3.01 5.26 1.60 22.92%
P/EPS 28.66 86.18 17.95 36.64 66.38 135.86 25.63 7.74%
EY 3.49 1.16 5.57 2.73 1.51 0.74 3.90 -7.14%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.89 -92.05%
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