[T7GLOBAL] QoQ 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- 11.97%
YoY- 13.2%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 196,910 81,435 92,789 96,854 123,932 95,501 106,583 50.39%
PBT 6,313 8,459 5,840 8,351 6,797 5,082 4,075 33.78%
Tax -1,220 -796 -212 -820 -203 -46 50 -
NP 5,093 7,663 5,628 7,531 6,594 5,036 4,125 15.04%
-
NP to SH 5,089 7,639 5,618 7,383 6,594 5,036 4,125 14.98%
-
Tax Rate 19.33% 9.41% 3.63% 9.82% 2.99% 0.91% -1.23% -
Total Cost 191,817 73,772 87,161 89,323 117,338 90,465 102,458 51.72%
-
Net Worth 251,384 147,455 143,003 132,973 127,040 120,382 116,637 66.61%
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 % - 0.80% - - - - - -
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 251,384 147,455 143,003 132,973 127,040 120,382 116,637 66.61%
NOSH 204,377 204,798 204,290 198,467 201,651 200,637 142,241 27.24%
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 2.59% 9.41% 6.07% 7.78% 5.32% 5.27% 3.87% -
ROE 2.02% 5.18% 3.93% 5.55% 5.19% 4.18% 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 96.35 39.76 45.42 48.80 61.46 47.60 74.93 18.19%
EPS 2.49 3.73 2.75 3.72 3.27 2.51 2.90 -9.63%
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 24.07 9.96 11.34 11.84 15.15 11.68 13.03 50.38%
EPS 0.62 0.93 0.69 0.90 0.81 0.62 0.50 15.37%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3073 0.1803 0.1748 0.1626 0.1553 0.1472 0.1426 66.60%
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 1.55 5.53 4.49 6.15 4.88 6.09 4.78 -52.70%
P/EPS 59.84 58.98 74.18 80.65 91.74 115.54 123.45 -38.21%
EY 1.67 1.70 1.35 1.24 1.09 0.87 0.81 61.77%
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 1.18 4.68 5.22 4.26 4.69 6.39 5.26 -62.97%
P/EPS 45.78 49.87 86.18 55.91 88.07 121.12 135.86 -51.48%
EY 2.18 2.01 1.16 1.79 1.14 0.83 0.74 105.09%
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