[T7GLOBAL] QoQ Cumulative 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- 38.39%
YoY- 16.45%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 358,520 186,869 574,273 371,134 174,224 92,789 422,871 -10.43%
PBT 15,645 11,405 34,226 20,612 14,299 5,840 24,305 -25.46%
Tax -1,754 -951 -2,777 -2,228 -1,008 -212 -1,019 43.67%
NP 13,891 10,454 31,449 18,384 13,291 5,628 23,286 -29.15%
-
NP to SH 12,738 9,987 31,379 18,346 13,257 5,618 23,138 -32.85%
-
Tax Rate 11.21% 8.34% 8.11% 10.81% 7.05% 3.63% 4.19% -
Total Cost 344,629 176,415 542,824 352,750 160,933 87,161 399,585 -9.40%
-
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 - - - - 61 - - -
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 3.89% 3.05% 11.11% 7.31% 9.01% 3.93% 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 146.64 76.53 268.43 181.86 85.29 45.42 211.82 -21.76%
EPS 5.21 4.09 14.63 8.99 6.49 2.75 11.59 -41.34%
DPS 0.00 0.00 0.00 0.00 0.03 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 42.33 22.06 67.81 43.82 20.57 10.96 49.93 -10.43%
EPS 1.50 1.18 3.71 2.17 1.57 0.66 2.73 -32.94%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.3868 0.3863 0.3334 0.2964 0.1737 0.1689 0.1579 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 0.95 0.97 0.34 0.82 2.58 4.49 1.42 -23.52%
P/EPS 26.68 18.09 6.27 16.57 33.90 74.18 25.88 2.05%
EY 3.75 5.53 15.94 6.03 2.95 1.35 3.86 -1.91%
DY 0.00 0.00 0.00 0.00 0.01 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 0.89 1.71 0.28 0.63 2.18 5.22 0.98 -6.22%
P/EPS 25.14 32.03 5.11 12.68 28.66 86.18 17.95 25.20%
EY 3.98 3.12 19.56 7.89 3.49 1.16 5.57 -20.09%
DY 0.00 0.00 0.00 0.00 0.02 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