[T7GLOBAL] QoQ 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- 167.56%
YoY- 84.42%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 154,886 171,651 186,869 203,141 196,910 81,435 92,789 40.67%
PBT -8,837 4,240 11,405 13,594 6,313 8,459 5,840 -
Tax -1,450 -803 -951 59 -1,220 -796 -212 259.89%
NP -10,287 3,437 10,454 13,653 5,093 7,663 5,628 -
-
NP to SH -10,276 2,751 9,987 13,616 5,089 7,639 5,618 -
-
Tax Rate - 18.94% 8.34% -0.43% 19.33% 9.41% 3.63% -
Total Cost 165,173 168,214 176,415 189,488 191,817 73,772 87,161 53.07%
-
Net Worth 317,130 326,224 327,202 321,522 251,384 147,455 143,003 69.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 4,871 - 61 - -
Div Payout % - - - 35.78% - 0.80% - -
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 317,130 326,224 327,202 321,522 251,384 147,455 143,003 69.97%
NOSH 245,837 243,451 244,180 243,577 204,377 204,798 204,290 13.12%
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 -6.64% 2.00% 5.59% 6.72% 2.59% 9.41% 6.07% -
ROE -3.24% 0.84% 3.05% 4.23% 2.02% 5.18% 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 63.00 70.51 76.53 83.40 96.35 39.76 45.42 24.34%
EPS -4.18 1.13 4.09 5.59 2.49 3.73 2.75 -
DPS 0.00 0.00 0.00 2.00 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 18.29 20.27 22.06 23.99 23.25 9.62 10.96 40.64%
EPS -1.21 0.32 1.18 1.61 0.60 0.90 0.66 -
DPS 0.00 0.00 0.00 0.58 0.00 0.01 0.00 -
NAPS 0.3745 0.3852 0.3863 0.3796 0.2968 0.1741 0.1689 69.95%
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 2.02 1.97 0.97 1.10 1.55 5.53 4.49 -41.25%
P/EPS -30.38 123.01 18.09 16.46 59.84 58.98 74.18 -
EY -3.29 0.81 5.53 6.08 1.67 1.70 1.35 -
DY 0.00 0.00 0.00 2.17 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 1.57 1.86 1.71 0.90 1.18 4.68 5.22 -55.07%
P/EPS -23.68 115.93 32.03 13.42 45.78 49.87 86.18 -
EY -4.22 0.86 3.12 7.45 2.18 2.01 1.16 -
DY 0.00 0.00 0.00 2.67 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