[T7GLOBAL] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 71.04%
YoY- 35.62%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 513,406 358,520 186,869 574,273 371,134 174,224 92,789 212.50%
PBT 6,808 15,645 11,405 34,226 20,612 14,299 5,840 10.75%
Tax -3,204 -1,754 -951 -2,777 -2,228 -1,008 -212 510.26%
NP 3,604 13,891 10,454 31,449 18,384 13,291 5,628 -25.68%
-
NP to SH 2,462 12,738 9,987 31,379 18,346 13,257 5,618 -42.27%
-
Tax Rate 47.06% 11.21% 8.34% 8.11% 10.81% 7.05% 3.63% -
Total Cost 509,802 344,629 176,415 542,824 352,750 160,933 87,161 224.27%
-
Net Worth 314,453 327,618 327,202 282,395 251,007 147,073 143,003 69.01%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 61 - -
Div Payout % - - - - - 0.46% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 314,453 327,618 327,202 282,395 251,007 147,073 143,003 69.01%
NOSH 243,762 244,491 244,180 213,935 204,071 204,268 204,290 12.48%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.70% 3.87% 5.59% 5.48% 4.95% 7.63% 6.07% -
ROE 0.78% 3.89% 3.05% 11.11% 7.31% 9.01% 3.93% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 210.62 146.64 76.53 268.43 181.86 85.29 45.42 177.81%
EPS 1.01 5.21 4.09 14.63 8.99 6.49 2.75 -48.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 1.29 1.34 1.34 1.32 1.23 0.72 0.70 50.25%
Adjusted Per Share Value based on latest NOSH - 243,577
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.62 42.33 22.06 67.81 43.82 20.57 10.96 212.42%
EPS 0.29 1.50 1.18 3.71 2.17 1.57 0.66 -42.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3713 0.3868 0.3863 0.3334 0.2964 0.1737 0.1689 68.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.27 1.39 0.74 0.92 1.49 2.20 2.04 -
P/RPS 0.60 0.95 0.97 0.34 0.82 2.58 4.49 -73.83%
P/EPS 125.74 26.68 18.09 6.27 16.57 33.90 74.18 42.11%
EY 0.80 3.75 5.53 15.94 6.03 2.95 1.35 -29.42%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 0.98 1.04 0.55 0.70 1.21 3.06 2.91 -51.56%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 23/02/09 20/11/08 22/08/08 23/05/08 -
Price 0.99 1.31 1.31 0.75 1.14 1.86 2.37 -
P/RPS 0.47 0.89 1.71 0.28 0.63 2.18 5.22 -79.88%
P/EPS 98.02 25.14 32.03 5.11 12.68 28.66 86.18 8.95%
EY 1.02 3.98 3.12 19.56 7.89 3.49 1.16 -8.20%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.77 0.98 0.98 0.57 0.93 2.58 3.39 -62.73%

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