[T7GLOBAL] QoQ 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- 30.94%
YoY- 17.77%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 81,435 92,789 96,854 123,932 95,501 106,583 107,322 -16.82%
PBT 8,459 5,840 8,351 6,797 5,082 4,075 5,387 35.13%
Tax -796 -212 -820 -203 -46 50 1,135 -
NP 7,663 5,628 7,531 6,594 5,036 4,125 6,522 11.35%
-
NP to SH 7,639 5,618 7,383 6,594 5,036 4,125 6,522 11.12%
-
Tax Rate 9.41% 3.63% 9.82% 2.99% 0.91% -1.23% -21.07% -
Total Cost 73,772 87,161 89,323 117,338 90,465 102,458 100,800 -18.80%
-
Net Worth 147,455 143,003 132,973 127,040 120,382 116,637 112,206 19.99%
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 - - - - - 4,207 -94.06%
Div Payout % 0.80% - - - - - 64.52% -
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 147,455 143,003 132,973 127,040 120,382 116,637 112,206 19.99%
NOSH 204,798 204,290 198,467 201,651 200,637 142,241 140,258 28.73%
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 9.41% 6.07% 7.78% 5.32% 5.27% 3.87% 6.08% -
ROE 5.18% 3.93% 5.55% 5.19% 4.18% 3.54% 5.81% -
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 39.76 45.42 48.80 61.46 47.60 74.93 76.52 -35.39%
EPS 3.73 2.75 3.72 3.27 2.51 2.90 4.65 -13.67%
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 9.96 11.34 11.84 15.15 11.68 13.03 13.12 -16.79%
EPS 0.93 0.69 0.90 0.81 0.62 0.50 0.80 10.56%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.51 -92.74%
NAPS 0.1803 0.1748 0.1626 0.1553 0.1472 0.1426 0.1372 19.99%
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 5.53 4.49 6.15 4.88 6.09 4.78 3.89 26.45%
P/EPS 58.98 74.18 80.65 91.74 115.54 123.45 64.09 -5.39%
EY 1.70 1.35 1.24 1.09 0.87 0.81 1.56 5.90%
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 4.68 5.22 4.26 4.69 6.39 5.26 4.39 4.36%
P/EPS 49.87 86.18 55.91 88.07 121.12 135.86 72.26 -21.92%
EY 2.01 1.16 1.79 1.14 0.83 0.74 1.38 28.52%
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