[T7GLOBAL] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
08-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 54.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 107,290 48,444 205,455 140,319 92,859 28,747 0 -
PBT 6,436 3,101 11,612 10,077 6,602 2,210 0 -
Tax -283 -15 4,448 -1,419 -984 -120 0 -
NP 6,153 3,086 16,060 8,658 5,618 2,090 0 -
-
NP to SH 6,153 3,086 16,060 8,701 5,618 2,090 0 -
-
Tax Rate 4.40% 0.48% -38.31% 14.08% 14.90% 5.43% - -
Total Cost 101,137 45,358 189,395 131,661 87,241 26,657 0 -
-
Net Worth 147,560 91,745 52,001 0 27,243 6,800 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,814 - - - - -
Div Payout % - - 11.30% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 147,560 91,745 52,001 0 27,243 6,800 0 -
NOSH 139,208 92,672 60,466 83,978 36,815 12,144 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.73% 6.37% 7.82% 6.17% 6.05% 7.27% 0.00% -
ROE 4.17% 3.36% 30.88% 0.00% 20.62% 30.73% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 77.07 52.27 339.78 167.09 252.23 236.72 0.00 -
EPS 4.42 3.33 26.56 8.79 15.26 17.21 0.00 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.99 0.86 0.00 0.74 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 83,978
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.76 5.76 24.43 16.69 11.04 3.42 0.00 -
EPS 0.73 0.37 1.91 1.03 0.67 0.25 0.00 -
DPS 0.00 0.00 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.1755 0.1091 0.0618 0.00 0.0324 0.0081 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - - -
Price 2.38 2.15 1.98 1.79 1.35 0.00 0.00 -
P/RPS 3.09 4.11 0.58 1.07 0.54 0.00 0.00 -
P/EPS 53.85 64.56 7.45 17.28 8.85 0.00 0.00 -
EY 1.86 1.55 13.41 5.79 11.30 0.00 0.00 -
DY 0.00 0.00 1.52 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.17 2.30 0.00 1.82 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 07/09/06 08/06/06 27/02/06 08/12/05 30/08/05 06/06/05 - -
Price 2.26 2.39 2.32 2.09 1.59 1.10 0.00 -
P/RPS 2.93 4.57 0.68 1.25 0.63 0.46 0.00 -
P/EPS 51.13 71.77 8.73 20.17 10.42 6.39 0.00 -
EY 1.96 1.39 11.45 4.96 9.60 15.65 0.00 -
DY 0.00 0.00 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.41 2.70 0.00 2.15 1.96 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