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

Announcement Date
08-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -12.67%
YoY--%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 58,846 48,444 65,136 47,460 64,113 28,747 0 -
PBT 3,347 3,101 1,535 3,473 4,394 2,210 0 -
Tax -249 -15 5,824 -412 -865 -120 0 -
NP 3,098 3,086 7,359 3,061 3,529 2,090 0 -
-
NP to SH 3,098 3,086 7,359 3,082 3,529 2,090 0 -
-
Tax Rate 7.44% 0.48% -379.41% 11.86% 19.69% 5.43% - -
Total Cost 55,748 45,358 57,777 44,399 60,584 26,657 0 -
-
Net Worth 147,259 91,745 72,411 0 45,495 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 - - 2,525 - - - - -
Div Payout % - - 34.32% - - - - -
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 147,259 91,745 72,411 0 45,495 6,800 0 -
NOSH 138,923 92,672 84,199 83,978 61,480 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 5.26% 6.37% 11.30% 6.45% 5.50% 7.27% 0.00% -
ROE 2.10% 3.36% 10.16% 0.00% 7.76% 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 42.36 52.27 77.36 56.51 104.28 236.72 0.00 -
EPS 2.23 3.33 8.74 2.36 5.74 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 6.95 5.72 7.69 5.60 7.57 3.39 0.00 -
EPS 0.37 0.36 0.87 0.36 0.42 0.25 0.00 -
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.1739 0.1083 0.0855 0.00 0.0537 0.008 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 5.62 4.11 2.56 3.17 1.29 0.00 0.00 -
P/EPS 106.73 64.56 22.65 48.77 23.52 0.00 0.00 -
EY 0.94 1.55 4.41 2.05 4.25 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 5.34 4.57 3.00 3.70 1.52 0.46 0.00 -
P/EPS 101.35 71.77 26.54 56.95 27.70 6.39 0.00 -
EY 0.99 1.39 3.77 1.76 3.61 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