[T7GLOBAL] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.02%
YoY- 28.06%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 555,838 758,571 395,010 388,048 219,886 92,860 43.00%
PBT -2,649 35,552 29,446 20,224 11,396 6,602 -
Tax -965 -2,915 -2,087 1,058 5,202 -997 -0.64%
NP -3,614 32,637 27,359 21,282 16,598 5,605 -
-
NP to SH -3,348 31,443 27,177 21,282 16,619 5,593 -
-
Tax Rate - 8.20% 7.09% -5.23% -45.65% 15.10% -
Total Cost 559,452 725,934 367,651 366,766 203,288 87,255 44.97%
-
Net Worth 319,297 326,224 147,455 120,382 138,923 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 9,885 4,871 6,015 4,207 2,525 - -
Div Payout % 0.00% 15.49% 22.13% 19.77% 15.20% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 319,297 326,224 147,455 120,382 138,923 0 -
NOSH 253,410 243,451 204,798 200,637 138,923 61,480 32.72%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -0.65% 4.30% 6.93% 5.48% 7.55% 6.04% -
ROE -1.05% 9.64% 18.43% 17.68% 11.96% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 219.34 311.59 192.88 193.41 158.28 151.04 7.74%
EPS -1.32 12.92 13.27 10.61 11.96 9.10 -
DPS 3.90 2.00 2.94 2.10 1.82 0.00 -
NAPS 1.26 1.34 0.72 0.60 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 200,637
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 66.11 90.22 46.98 46.15 26.15 11.04 43.01%
EPS -0.40 3.74 3.23 2.53 1.98 0.67 -
DPS 1.18 0.58 0.72 0.50 0.30 0.00 -
NAPS 0.3797 0.388 0.1754 0.1432 0.1652 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.21 1.39 2.20 2.90 2.38 1.35 -
P/RPS 0.55 0.45 1.14 1.50 1.50 0.89 -9.17%
P/EPS -91.59 10.76 16.58 27.34 19.90 14.84 -
EY -1.09 9.29 6.03 3.66 5.03 6.74 -
DY 3.22 1.44 1.34 0.72 0.76 0.00 -
P/NAPS 0.96 1.04 3.06 4.83 2.38 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/10 25/08/09 22/08/08 28/08/07 07/09/06 - -
Price 1.81 1.31 1.86 3.04 2.26 0.00 -
P/RPS 0.83 0.42 0.96 1.57 1.43 0.00 -
P/EPS -137.00 10.14 14.02 28.66 18.89 0.00 -
EY -0.73 9.86 7.13 3.49 5.29 0.00 -
DY 2.16 1.53 1.58 0.69 0.80 0.00 -
P/NAPS 1.44 0.98 2.58 5.07 2.26 0.00 -

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
Post a Comment