[T7GLOBAL] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -75.72%
YoY- 36.19%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 574,273 371,134 174,224 92,789 422,871 326,017 202,085 99.99%
PBT 34,226 20,612 14,299 5,840 24,305 15,954 9,157 139.88%
Tax -2,777 -2,228 -1,008 -212 -1,019 -199 4 -
NP 31,449 18,384 13,291 5,628 23,286 15,755 9,161 126.71%
-
NP to SH 31,379 18,346 13,257 5,618 23,138 15,755 9,161 126.38%
-
Tax Rate 8.11% 10.81% 7.05% 3.63% 4.19% 1.25% -0.04% -
Total Cost 542,824 352,750 160,933 87,161 399,585 310,262 192,924 98.67%
-
Net Worth 282,395 251,007 147,073 143,003 133,757 126,280 120,013 76.45%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 61 - - - - -
Div Payout % - - 0.46% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 282,395 251,007 147,073 143,003 133,757 126,280 120,013 76.45%
NOSH 213,935 204,071 204,268 204,290 199,637 200,445 200,021 4.56%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.48% 4.95% 7.63% 6.07% 5.51% 4.83% 4.53% -
ROE 11.11% 7.31% 9.01% 3.93% 17.30% 12.48% 7.63% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 268.43 181.86 85.29 45.42 211.82 162.65 101.03 91.26%
EPS 14.63 8.99 6.49 2.75 11.59 7.86 4.58 116.13%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.23 0.72 0.70 0.67 0.63 0.60 68.75%
Adjusted Per Share Value based on latest NOSH - 204,290
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 68.30 44.14 20.72 11.04 50.29 38.77 24.03 100.01%
EPS 3.73 2.18 1.58 0.67 2.75 1.87 1.09 126.23%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.3359 0.2985 0.1749 0.1701 0.1591 0.1502 0.1427 76.49%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.92 1.49 2.20 2.04 3.00 3.00 2.90 -
P/RPS 0.34 0.82 2.58 4.49 1.42 1.84 2.87 -75.72%
P/EPS 6.27 16.57 33.90 74.18 25.88 38.17 63.32 -78.44%
EY 15.94 6.03 2.95 1.35 3.86 2.62 1.58 363.63%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.21 3.06 2.91 4.48 4.76 4.83 -72.24%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 20/11/08 22/08/08 23/05/08 22/02/08 30/11/07 28/08/07 -
Price 0.75 1.14 1.86 2.37 2.08 2.88 3.04 -
P/RPS 0.28 0.63 2.18 5.22 0.98 1.77 3.01 -79.32%
P/EPS 5.11 12.68 28.66 86.18 17.95 36.64 66.38 -81.76%
EY 19.56 7.89 3.49 1.16 5.57 2.73 1.51 447.29%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.93 2.58 3.39 3.10 4.57 5.07 -76.55%

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