[T7GLOBAL] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -36.75%
YoY- 33.67%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 96,854 123,932 95,501 106,583 107,322 78,642 58,846 39.27%
PBT 8,351 6,797 5,082 4,075 5,387 5,680 3,347 83.65%
Tax -820 -203 -46 50 1,135 -81 -249 120.86%
NP 7,531 6,594 5,036 4,125 6,522 5,599 3,098 80.50%
-
NP to SH 7,383 6,594 5,036 4,125 6,522 5,599 3,098 78.13%
-
Tax Rate 9.82% 2.99% 0.91% -1.23% -21.07% 1.43% 7.44% -
Total Cost 89,323 117,338 90,465 102,458 100,800 73,043 55,748 36.80%
-
Net Worth 132,973 127,040 120,382 116,637 112,206 103,066 147,259 -6.55%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 4,207 - - -
Div Payout % - - - - 64.52% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 132,973 127,040 120,382 116,637 112,206 103,066 147,259 -6.55%
NOSH 198,467 201,651 200,637 142,241 140,258 139,278 138,923 26.76%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.78% 5.32% 5.27% 3.87% 6.08% 7.12% 5.26% -
ROE 5.55% 5.19% 4.18% 3.54% 5.81% 5.43% 2.10% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.80 61.46 47.60 74.93 76.52 56.46 42.36 9.86%
EPS 3.72 3.27 2.51 2.90 4.65 4.02 2.23 40.52%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.67 0.63 0.60 0.82 0.80 0.74 1.06 -26.28%
Adjusted Per Share Value based on latest NOSH - 142,241
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.84 15.15 11.68 13.03 13.12 9.61 7.19 39.32%
EPS 0.90 0.81 0.62 0.50 0.80 0.68 0.38 77.40%
DPS 0.00 0.00 0.00 0.00 0.51 0.00 0.00 -
NAPS 0.1626 0.1553 0.1472 0.1426 0.1372 0.126 0.18 -6.53%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.00 3.00 2.90 3.58 2.98 2.38 2.38 -
P/RPS 6.15 4.88 6.09 4.78 3.89 4.22 5.62 6.17%
P/EPS 80.65 91.74 115.54 123.45 64.09 59.20 106.73 -16.99%
EY 1.24 1.09 0.87 0.81 1.56 1.69 0.94 20.22%
DY 0.00 0.00 0.00 0.00 1.01 0.00 0.00 -
P/NAPS 4.48 4.76 4.83 4.37 3.73 3.22 2.25 58.07%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 30/11/07 28/08/07 25/05/07 14/03/07 12/12/06 07/09/06 -
Price 2.08 2.88 3.04 3.94 3.36 2.77 2.26 -
P/RPS 4.26 4.69 6.39 5.26 4.39 4.91 5.34 -13.94%
P/EPS 55.91 88.07 121.12 135.86 72.26 68.91 101.35 -32.66%
EY 1.79 1.14 0.83 0.74 1.38 1.45 0.99 48.25%
DY 0.00 0.00 0.00 0.00 0.89 0.00 0.00 -
P/NAPS 3.10 4.57 5.07 4.80 4.20 3.74 2.13 28.33%

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