[T7GLOBAL] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 15.15%
YoY- 120.59%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 716,547 467,988 433,338 251,068 140,320 50.28%
PBT 20,402 28,962 21,341 13,603 10,075 19.27%
Tax -3,145 -3,104 936 5,533 -1,409 22.21%
NP 17,257 25,858 22,277 19,136 8,666 18.77%
-
NP to SH 16,078 25,672 22,277 19,136 8,675 16.66%
-
Tax Rate 15.42% 10.72% -4.39% -40.67% 13.99% -
Total Cost 699,290 442,130 411,061 231,932 131,654 51.76%
-
Net Worth 317,130 251,384 127,040 0 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,871 6,015 4,207 2,525 - -
Div Payout % 30.30% 23.43% 18.89% 13.20% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 317,130 251,384 127,040 0 0 -
NOSH 245,837 204,377 201,651 139,278 83,978 30.77%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.41% 5.53% 5.14% 7.62% 6.18% -
ROE 5.07% 10.21% 17.54% 0.00% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 291.47 228.98 214.89 180.26 167.09 14.91%
EPS 6.54 12.56 11.05 13.74 10.33 -10.79%
DPS 2.00 2.94 2.09 1.81 0.00 -
NAPS 1.29 1.23 0.63 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 139,278
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 85.22 55.66 51.54 29.86 16.69 50.27%
EPS 1.91 3.05 2.65 2.28 1.03 16.68%
DPS 0.58 0.72 0.50 0.30 0.00 -
NAPS 0.3772 0.299 0.1511 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.27 1.49 3.00 2.38 1.79 -
P/RPS 0.44 0.65 1.40 1.32 1.07 -19.90%
P/EPS 19.42 11.86 27.16 17.32 17.33 2.88%
EY 5.15 8.43 3.68 5.77 5.77 -2.79%
DY 1.57 1.98 0.70 0.76 0.00 -
P/NAPS 0.98 1.21 4.76 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/09 20/11/08 30/11/07 12/12/06 - -
Price 0.99 1.14 2.88 2.77 0.00 -
P/RPS 0.34 0.50 1.34 1.54 0.00 -
P/EPS 15.14 9.08 26.07 20.16 0.00 -
EY 6.61 11.02 3.84 4.96 0.00 -
DY 2.02 2.58 0.72 0.65 0.00 -
P/NAPS 0.77 0.93 4.57 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