[T7GLOBAL] YoY Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Quarter Result
Revenue	154,886	196,910	123,932	78,642	47,460	34.37%
YoY %	-21.34%	58.89%	57.59%	65.70%	-	-
Horiz. %	326.35%	414.90%	261.13%	165.70%	100.00%	-
PBT	-8,837	6,313	6,797	5,680	3,473	-
YoY %	-239.98%	-7.12%	19.67%	63.55%	-	-
Horiz. %	-254.45%	181.77%	195.71%	163.55%	100.00%	-
Tax	-1,450	-1,220	-203	-81	-412	36.93%
YoY %	-18.85%	-500.99%	-150.62%	80.34%	-	-
Horiz. %	351.94%	296.12%	49.27%	19.66%	100.00%	-
NP	-10,287	5,093	6,594	5,599	3,061	-
YoY %	-301.98%	-22.76%	17.77%	82.91%	-	-
Horiz. %	-336.07%	166.38%	215.42%	182.91%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-10,276	5,089	6,594	5,599	3,082	-
YoY %	-301.93%	-22.82%	17.77%	81.67%	-	-
Horiz. %	-333.42%	165.12%	213.95%	181.67%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	19.33%	2.99%	1.43%	11.86%	-
YoY %	-	546.49%	109.09%	-87.94%	-	-
Horiz. %	-	162.98%	25.21%	12.06%	100.00%	-
Total Cost	165,173	191,817	117,338	73,043	44,399	38.84%
YoY %	-13.89%	63.47%	60.64%	64.51%	-	-
Horiz. %	372.02%	432.03%	264.28%	164.51%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	317,130	251,384	127,040	103,066	0	-
YoY %	26.15%	97.88%	23.26%	0.00%	-	-
Horiz. %	307.70%	243.91%	123.26%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	317,130	251,384	127,040	103,066	0	-
YoY %	26.15%	97.88%	23.26%	0.00%	-	-
Horiz. %	307.70%	243.91%	123.26%	100.00%	-	-
NOSH	245,837	204,377	201,651	139,278	83,978	30.77%
YoY %	20.29%	1.35%	44.78%	65.85%	-	-
Horiz. %	292.74%	243.37%	240.12%	165.85%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	-6.64%	2.59%	5.32%	7.12%	6.45%	-
YoY %	-356.37%	-51.32%	-25.28%	10.39%	-	-
Horiz. %	-102.95%	40.16%	82.48%	110.39%	100.00%	-
ROE	-3.24%	2.02%	5.19%	5.43%	0.00%	-
YoY %	-260.40%	-61.08%	-4.42%	0.00%	-	-
Horiz. %	-59.67%	37.20%	95.58%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	63.00	96.35	61.46	56.46	56.51	2.75%
YoY %	-34.61%	56.77%	8.86%	-0.09%	-	-
Horiz. %	111.48%	170.50%	108.76%	99.91%	100.00%	-
EPS	-4.18	2.49	3.27	4.02	2.36	-
YoY %	-267.87%	-23.85%	-18.66%	70.34%	-	-
Horiz. %	-177.12%	105.51%	138.56%	170.34%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.29	1.23	0.63	0.74	0.00	-
YoY %	4.88%	95.24%	-14.86%	0.00%	-	-
Horiz. %	174.32%	166.22%	85.14%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 139,278
RPS	18.29	23.25	14.63	9.29	5.60	34.40%
YoY %	-21.33%	58.92%	57.48%	65.89%	-	-
Horiz. %	326.61%	415.18%	261.25%	165.89%	100.00%	-
EPS	-1.21	0.60	0.78	0.66	0.36	-
YoY %	-301.67%	-23.08%	18.18%	83.33%	-	-
Horiz. %	-336.11%	166.67%	216.67%	183.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.3745	0.2968	0.15	0.1217	0.00	-
YoY %	26.18%	97.87%	23.25%	0.00%	-	-
Horiz. %	307.72%	243.88%	123.25%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.27	1.49	3.00	2.38	1.79	-
P/RPS	2.02	1.55	4.88	4.22	3.17	-10.64%
YoY %	30.32%	-68.24%	15.64%	33.12%	-	-
Horiz. %	63.72%	48.90%	153.94%	133.12%	100.00%	-
P/EPS	-30.38	59.84	91.74	59.20	48.77	-
YoY %	-150.77%	-34.77%	54.97%	21.39%	-	-
Horiz. %	-62.29%	122.70%	188.11%	121.39%	100.00%	-
EY	-3.29	1.67	1.09	1.69	2.05	-
YoY %	-297.01%	53.21%	-35.50%	-17.56%	-	-
Horiz. %	-160.49%	81.46%	53.17%	82.44%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.98	1.21	4.76	3.22	0.00	-
YoY %	-19.01%	-74.58%	47.83%	0.00%	-	-
Horiz. %	30.43%	37.58%	147.83%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	20/11/08	30/11/07	12/12/06	08/12/05	-
Price	0.99	1.14	2.88	2.77	2.09	-
P/RPS	1.57	1.18	4.69	4.91	3.70	-19.27%
YoY %	33.05%	-74.84%	-4.48%	32.70%	-	-
Horiz. %	42.43%	31.89%	126.76%	132.70%	100.00%	-
P/EPS	-23.68	45.78	88.07	68.91	56.95	-
YoY %	-151.73%	-48.02%	27.80%	21.00%	-	-
Horiz. %	-41.58%	80.39%	154.64%	121.00%	100.00%	-
EY	-4.22	2.18	1.14	1.45	1.76	-
YoY %	-293.58%	91.23%	-21.38%	-17.61%	-	-
Horiz. %	-239.77%	123.86%	64.77%	82.39%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.77	0.93	4.57	3.74	0.00	-
YoY %	-17.20%	-79.65%	22.19%	0.00%	-	-
Horiz. %	20.59%	24.87%	122.19%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos