[T7GLOBAL] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
07-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.38%
YoY- 197.14%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 351,393 293,254 251,068 219,886 225,153 205,456 140,320 84.51%
PBT 18,489 17,515 13,603 11,396 12,441 11,550 10,075 49.94%
Tax 855 790 5,533 5,202 4,574 4,469 -1,409 -
NP 19,344 18,305 19,136 16,598 17,015 16,019 8,666 70.88%
-
NP to SH 19,344 18,305 19,136 16,619 17,024 16,028 8,675 70.76%
-
Tax Rate -4.62% -4.51% -40.67% -45.65% -36.77% -38.69% 13.99% -
Total Cost 332,049 274,949 231,932 203,288 208,138 189,437 131,654 85.39%
-
Net Worth 116,637 112,206 0 138,923 0 72,411 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,207 4,207 2,525 2,525 2,525 2,525 - -
Div Payout % 21.75% 22.99% 13.20% 15.20% 14.84% 15.76% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 116,637 112,206 0 138,923 0 72,411 0 -
NOSH 142,241 140,258 139,278 138,923 92,672 84,199 83,978 42.13%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.50% 6.24% 7.62% 7.55% 7.56% 7.80% 6.18% -
ROE 16.58% 16.31% 0.00% 11.96% 0.00% 22.13% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 247.04 209.08 180.26 158.28 242.96 244.01 167.09 29.81%
EPS 13.60 13.05 13.74 11.96 18.37 19.04 10.33 20.14%
DPS 2.96 3.00 1.81 1.82 2.73 3.00 0.00 -
NAPS 0.82 0.80 0.00 1.00 0.00 0.86 0.00 -
Adjusted Per Share Value based on latest NOSH - 138,923
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 41.79 34.88 29.86 26.15 26.78 24.44 16.69 84.49%
EPS 2.30 2.18 2.28 1.98 2.02 1.91 1.03 70.92%
DPS 0.50 0.50 0.30 0.30 0.30 0.30 0.00 -
NAPS 0.1387 0.1334 0.00 0.1652 0.00 0.0861 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.58 2.98 2.38 2.38 2.15 1.98 1.79 -
P/RPS 1.45 1.43 1.32 1.50 0.88 0.81 1.07 22.48%
P/EPS 26.32 22.83 17.32 19.90 11.70 10.40 17.33 32.16%
EY 3.80 4.38 5.77 5.03 8.54 9.61 5.77 -24.32%
DY 0.83 1.01 0.76 0.76 1.27 1.52 0.00 -
P/NAPS 4.37 3.73 0.00 2.38 0.00 2.30 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 14/03/07 12/12/06 07/09/06 08/06/06 27/02/06 - -
Price 3.94 3.36 2.77 2.26 2.39 2.32 0.00 -
P/RPS 1.59 1.61 1.54 1.43 0.98 0.95 0.00 -
P/EPS 28.97 25.75 20.16 18.89 13.01 12.19 0.00 -
EY 3.45 3.88 4.96 5.29 7.69 8.21 0.00 -
DY 0.75 0.89 0.65 0.80 1.14 1.29 0.00 -
P/NAPS 4.80 4.20 0.00 2.26 0.00 2.70 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