[T7GLOBAL] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 46.86%
YoY- 26.62%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 371,134 174,224 92,789 422,871 326,017 202,085 106,583 129.21%
PBT 20,612 14,299 5,840 24,305 15,954 9,157 4,075 193.79%
Tax -2,228 -1,008 -212 -1,019 -199 4 50 -
NP 18,384 13,291 5,628 23,286 15,755 9,161 4,125 170.08%
-
NP to SH 18,346 13,257 5,618 23,138 15,755 9,161 4,125 169.71%
-
Tax Rate 10.81% 7.05% 3.63% 4.19% 1.25% -0.04% -1.23% -
Total Cost 352,750 160,933 87,161 399,585 310,262 192,924 102,458 127.49%
-
Net Worth 251,007 147,073 143,003 133,757 126,280 120,013 116,637 66.45%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 61 - - - - - -
Div Payout % - 0.46% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 251,007 147,073 143,003 133,757 126,280 120,013 116,637 66.45%
NOSH 204,071 204,268 204,290 199,637 200,445 200,021 142,241 27.12%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.95% 7.63% 6.07% 5.51% 4.83% 4.53% 3.87% -
ROE 7.31% 9.01% 3.93% 17.30% 12.48% 7.63% 3.54% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 181.86 85.29 45.42 211.82 162.65 101.03 74.93 80.30%
EPS 8.99 6.49 2.75 11.59 7.86 4.58 2.90 112.16%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 0.72 0.70 0.67 0.63 0.60 0.82 30.94%
Adjusted Per Share Value based on latest NOSH - 198,467
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 44.14 20.72 11.04 50.29 38.77 24.03 12.68 129.16%
EPS 2.18 1.58 0.67 2.75 1.87 1.09 0.49 169.76%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2985 0.1749 0.1701 0.1591 0.1502 0.1427 0.1387 66.45%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.49 2.20 2.04 3.00 3.00 2.90 3.58 -
P/RPS 0.82 2.58 4.49 1.42 1.84 2.87 4.78 -69.02%
P/EPS 16.57 33.90 74.18 25.88 38.17 63.32 123.45 -73.68%
EY 6.03 2.95 1.35 3.86 2.62 1.58 0.81 279.86%
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 3.06 2.91 4.48 4.76 4.83 4.37 -57.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 22/08/08 23/05/08 22/02/08 30/11/07 28/08/07 25/05/07 -
Price 1.14 1.86 2.37 2.08 2.88 3.04 3.94 -
P/RPS 0.63 2.18 5.22 0.98 1.77 3.01 5.26 -75.60%
P/EPS 12.68 28.66 86.18 17.95 36.64 66.38 135.86 -79.33%
EY 7.89 3.49 1.16 5.57 2.73 1.51 0.74 382.34%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 2.58 3.39 3.10 4.57 5.07 4.80 -66.41%

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