[T7GLOBAL] QoQ Annualized 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- 10.15%
YoY- 26.62%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized 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 494,845 348,448 371,156 422,871 434,689 404,170 426,332 10.41%
PBT 27,482 28,598 23,360 24,305 21,272 18,314 16,300 41.52%
Tax -2,970 -2,016 -848 -1,019 -265 8 200 -
NP 24,512 26,582 22,512 23,286 21,006 18,322 16,500 30.10%
-
NP to SH 24,461 26,514 22,472 23,138 21,006 18,322 16,500 29.92%
-
Tax Rate 10.81% 7.05% 3.63% 4.19% 1.25% -0.04% -1.23% -
Total Cost 470,333 321,866 348,644 399,585 413,682 385,848 409,832 9.58%
-
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 - 122 - - - - - -
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 9.75% 18.03% 15.71% 17.30% 16.63% 15.27% 14.15% -
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 242.49 170.58 181.68 211.82 216.86 202.06 299.72 -13.14%
EPS 11.99 12.98 11.00 11.59 10.48 9.16 11.60 2.22%
DPS 0.00 0.06 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 58.43 41.14 43.82 49.93 51.33 47.72 50.34 10.41%
EPS 2.89 3.13 2.65 2.73 2.48 2.16 1.95 29.89%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2964 0.1737 0.1689 0.1579 0.1491 0.1417 0.1377 66.47%
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 0.61 1.29 1.12 1.42 1.38 1.44 1.19 -35.87%
P/EPS 12.43 16.95 18.55 25.88 28.63 31.66 30.86 -45.36%
EY 8.04 5.90 5.39 3.86 3.49 3.16 3.24 82.98%
DY 0.00 0.03 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 0.47 1.09 1.30 0.98 1.33 1.50 1.31 -49.41%
P/EPS 9.51 14.33 21.55 17.95 27.48 33.19 33.97 -57.10%
EY 10.51 6.98 4.64 5.57 3.64 3.01 2.94 133.25%
DY 0.00 0.03 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