[T7GLOBAL] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
14-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 55.5%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 326,017 202,085 106,583 293,254 185,932 107,290 48,444 256.03%
PBT 15,954 9,157 4,075 17,503 12,116 6,436 3,101 197.72%
Tax -199 4 50 770 -365 -283 -15 459.53%
NP 15,755 9,161 4,125 18,273 11,751 6,153 3,086 196.19%
-
NP to SH 15,755 9,161 4,125 18,273 11,751 6,153 3,086 196.19%
-
Tax Rate 1.25% -0.04% -1.23% -4.40% 3.01% 4.40% 0.48% -
Total Cost 310,262 192,924 102,458 274,981 174,181 101,137 45,358 259.92%
-
Net Worth 126,280 120,013 116,637 111,505 103,030 147,560 91,745 23.71%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 4,181 - - - -
Div Payout % - - - 22.88% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 126,280 120,013 116,637 111,505 103,030 147,560 91,745 23.71%
NOSH 200,445 200,021 142,241 139,382 139,229 139,208 92,672 67.17%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.83% 4.53% 3.87% 6.23% 6.32% 5.73% 6.37% -
ROE 12.48% 7.63% 3.54% 16.39% 11.41% 4.17% 3.36% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 162.65 101.03 74.93 210.40 133.54 77.07 52.27 112.99%
EPS 7.86 4.58 2.90 13.11 8.44 4.42 3.33 77.18%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.63 0.60 0.82 0.80 0.74 1.06 0.99 -25.99%
Adjusted Per Share Value based on latest NOSH - 140,258
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.77 24.03 12.68 34.88 22.11 12.76 5.76 256.07%
EPS 1.87 1.09 0.49 2.17 1.40 0.73 0.37 194.21%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1502 0.1427 0.1387 0.1326 0.1225 0.1755 0.1091 23.73%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.00 2.90 3.58 2.98 2.38 2.38 2.15 -
P/RPS 1.84 2.87 4.78 1.42 1.78 3.09 4.11 -41.44%
P/EPS 38.17 63.32 123.45 22.73 28.20 53.85 64.56 -29.53%
EY 2.62 1.58 0.81 4.40 3.55 1.86 1.55 41.85%
DY 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
P/NAPS 4.76 4.83 4.37 3.73 3.22 2.25 2.17 68.74%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 25/05/07 14/03/07 12/12/06 07/09/06 08/06/06 -
Price 2.88 3.04 3.94 3.36 2.77 2.26 2.39 -
P/RPS 1.77 3.01 5.26 1.60 2.07 2.93 4.57 -46.83%
P/EPS 36.64 66.38 135.86 25.63 32.82 51.13 71.77 -36.09%
EY 2.73 1.51 0.74 3.90 3.05 1.96 1.39 56.76%
DY 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
P/NAPS 4.57 5.07 4.80 4.20 3.74 2.13 2.41 53.14%

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