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

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
08-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 3.25%
YoY--%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized 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 214,580 193,776 205,455 187,092 185,718 114,988 0 -
PBT 12,872 12,404 11,612 13,436 13,204 8,840 0 -
Tax -566 -60 4,448 -1,892 -1,968 -480 0 -
NP 12,306 12,344 16,060 11,544 11,236 8,360 0 -
-
NP to SH 12,306 12,344 16,060 11,601 11,236 8,360 0 -
-
Tax Rate 4.40% 0.48% -38.31% 14.08% 14.90% 5.43% - -
Total Cost 202,274 181,432 189,395 175,548 174,482 106,628 0 -
-
Net Worth 147,560 91,745 52,001 0 27,243 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 - - 1,814 - - - - -
Div Payout % - - 11.30% - - - - -
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 147,560 91,745 52,001 0 27,243 6,800 0 -
NOSH 139,208 92,672 60,466 83,978 36,815 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 5.73% 6.37% 7.82% 6.17% 6.05% 7.27% 0.00% -
ROE 8.34% 13.45% 30.88% 0.00% 41.24% 122.93% 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 154.14 209.10 339.78 222.79 504.46 946.86 0.00 -
EPS 8.84 13.32 26.56 11.72 30.52 68.84 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 25.34 22.88 24.26 22.09 21.93 13.58 0.00 -
EPS 1.45 1.46 1.90 1.37 1.33 0.99 0.00 -
DPS 0.00 0.00 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.1742 0.1083 0.0614 0.00 0.0322 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 1.54 1.03 0.58 0.80 0.27 0.00 0.00 -
P/EPS 26.92 16.14 7.45 12.96 4.42 0.00 0.00 -
EY 3.71 6.20 13.41 7.72 22.61 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 1.47 1.14 0.68 0.94 0.32 0.12 0.00 -
P/EPS 25.57 17.94 8.73 15.13 5.21 1.60 0.00 -
EY 3.91 5.57 11.45 6.61 19.19 62.58 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