[T7GLOBAL] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 34.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
Revenue 193,776 205,455 187,092 185,718 114,988 0 0 -
PBT 12,404 11,612 13,436 13,204 8,840 0 0 -
Tax -60 4,448 -1,892 -1,968 -480 0 0 -
NP 12,344 16,060 11,544 11,236 8,360 0 0 -
-
NP to SH 12,344 16,060 11,601 11,236 8,360 0 0 -
-
Tax Rate 0.48% -38.31% 14.08% 14.90% 5.43% - - -
Total Cost 181,432 189,395 175,548 174,482 106,628 0 0 -
-
Net Worth 91,745 52,001 0 27,243 6,800 0 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
Div - 1,814 - - - - - -
Div Payout % - 11.30% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
Net Worth 91,745 52,001 0 27,243 6,800 0 0 -
NOSH 92,672 60,466 83,978 36,815 12,144 0 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
NP Margin 6.37% 7.82% 6.17% 6.05% 7.27% 0.00% 0.00% -
ROE 13.45% 30.88% 0.00% 41.24% 122.93% 0.00% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
RPS 209.10 339.78 222.79 504.46 946.86 0.00 0.00 -
EPS 13.32 26.56 11.72 30.52 68.84 0.00 0.00 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.86 0.00 0.74 0.56 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 61,480
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
RPS 23.05 24.43 22.25 22.09 13.68 0.00 0.00 -
EPS 1.47 1.91 1.38 1.34 0.99 0.00 0.00 -
DPS 0.00 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1091 0.0618 0.00 0.0324 0.0081 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 - - - -
Price 2.15 1.98 1.79 1.35 0.00 0.00 0.00 -
P/RPS 1.03 0.58 0.80 0.27 0.00 0.00 0.00 -
P/EPS 16.14 7.45 12.96 4.42 0.00 0.00 0.00 -
EY 6.20 13.41 7.72 22.61 0.00 0.00 0.00 -
DY 0.00 1.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.30 0.00 1.82 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
Date 08/06/06 27/02/06 08/12/05 30/08/05 06/06/05 - - -
Price 2.39 2.32 2.09 1.59 1.10 0.00 0.00 -
P/RPS 1.14 0.68 0.94 0.32 0.12 0.00 0.00 -
P/EPS 17.94 8.73 15.13 5.21 1.60 0.00 0.00 -
EY 5.57 11.45 6.61 19.19 62.58 0.00 0.00 -
DY 0.00 1.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.70 0.00 2.15 1.96 0.00 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