[T7GLOBAL] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 84.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 251,068 219,886 225,153 205,456 140,320 92,860 28,747 323.53%
PBT 13,603 11,396 12,441 11,550 10,075 6,602 2,210 235.49%
Tax 5,533 5,202 4,574 4,469 -1,409 -997 -120 -
NP 19,136 16,598 17,015 16,019 8,666 5,605 2,090 337.07%
-
NP to SH 19,136 16,619 17,024 16,028 8,675 5,593 2,090 337.07%
-
Tax Rate -40.67% -45.65% -36.77% -38.69% 13.99% 15.10% 5.43% -
Total Cost 231,932 203,288 208,138 189,437 131,654 87,255 26,657 322.46%
-
Net Worth 0 138,923 0 72,411 0 0 6,800 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,525 2,525 2,525 2,525 - - - -
Div Payout % 13.20% 15.20% 14.84% 15.76% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 0 138,923 0 72,411 0 0 6,800 -
NOSH 139,278 138,923 92,672 84,199 83,978 61,480 12,144 407.81%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.62% 7.55% 7.56% 7.80% 6.18% 6.04% 7.27% -
ROE 0.00% 11.96% 0.00% 22.13% 0.00% 0.00% 30.73% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 180.26 158.28 242.96 244.01 167.09 151.04 236.72 -16.59%
EPS 13.74 11.96 18.37 19.04 10.33 9.10 17.21 -13.92%
DPS 1.81 1.82 2.73 3.00 0.00 0.00 0.00 -
NAPS 0.00 1.00 0.00 0.86 0.00 0.00 0.56 -
Adjusted Per Share Value based on latest NOSH - 84,199
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.86 26.15 26.78 24.44 16.69 11.04 3.42 323.45%
EPS 2.28 1.98 2.02 1.91 1.03 0.67 0.25 335.92%
DPS 0.30 0.30 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.00 0.1652 0.00 0.0861 0.00 0.00 0.0081 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 2.38 2.38 2.15 1.98 1.79 1.35 0.00 -
P/RPS 1.32 1.50 0.88 0.81 1.07 0.89 0.00 -
P/EPS 17.32 19.90 11.70 10.40 17.33 14.84 0.00 -
EY 5.77 5.03 8.54 9.61 5.77 6.74 0.00 -
DY 0.76 0.76 1.27 1.52 0.00 0.00 0.00 -
P/NAPS 0.00 2.38 0.00 2.30 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 12/12/06 07/09/06 08/06/06 27/02/06 - - - -
Price 2.77 2.26 2.39 2.32 0.00 0.00 0.00 -
P/RPS 1.54 1.43 0.98 0.95 0.00 0.00 0.00 -
P/EPS 20.16 18.89 13.01 12.19 0.00 0.00 0.00 -
EY 4.96 5.29 7.69 8.21 0.00 0.00 0.00 -
DY 0.65 0.80 1.14 1.29 0.00 0.00 0.00 -
P/NAPS 0.00 2.26 0.00 2.70 0.00 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