[T7GLOBAL] QoQ Annualized Quarter 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- 27.32%
YoY- 35.05%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 404,170 426,332 293,254 247,909 214,580 193,776 205,455 57.19%
PBT 18,314 16,300 17,503 16,154 12,872 12,404 11,612 35.60%
Tax 8 200 770 -486 -566 -60 4,448 -98.53%
NP 18,322 16,500 18,273 15,668 12,306 12,344 16,060 9.20%
-
NP to SH 18,322 16,500 18,273 15,668 12,306 12,344 16,060 9.20%
-
Tax Rate -0.04% -1.23% -4.40% 3.01% 4.40% 0.48% -38.31% -
Total Cost 385,848 409,832 274,981 232,241 202,274 181,432 189,395 60.91%
-
Net Worth 120,013 116,637 111,505 103,030 147,560 91,745 52,001 74.90%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,181 - - - 1,814 -
Div Payout % - - 22.88% - - - 11.30% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 120,013 116,637 111,505 103,030 147,560 91,745 52,001 74.90%
NOSH 200,021 142,241 139,382 139,229 139,208 92,672 60,466 122.49%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.53% 3.87% 6.23% 6.32% 5.73% 6.37% 7.82% -
ROE 15.27% 14.15% 16.39% 15.21% 8.34% 13.45% 30.88% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 202.06 299.72 210.40 178.06 154.14 209.10 339.78 -29.35%
EPS 9.16 11.60 13.11 11.25 8.84 13.32 26.56 -50.91%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 0.60 0.82 0.80 0.74 1.06 0.99 0.86 -21.38%
Adjusted Per Share Value based on latest NOSH - 139,278
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.72 50.34 34.63 29.27 25.34 22.88 24.26 57.18%
EPS 2.16 1.95 2.16 1.85 1.45 1.46 1.90 8.95%
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.21 -
NAPS 0.1417 0.1377 0.1317 0.1217 0.1742 0.1083 0.0614 74.90%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.90 3.58 2.98 2.38 2.38 2.15 1.98 -
P/RPS 1.44 1.19 1.42 1.34 1.54 1.03 0.58 83.65%
P/EPS 31.66 30.86 22.73 21.15 26.92 16.14 7.45 163.05%
EY 3.16 3.24 4.40 4.73 3.71 6.20 13.41 -61.94%
DY 0.00 0.00 1.01 0.00 0.00 0.00 1.52 -
P/NAPS 4.83 4.37 3.73 3.22 2.25 2.17 2.30 64.21%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 25/05/07 14/03/07 12/12/06 07/09/06 08/06/06 27/02/06 -
Price 3.04 3.94 3.36 2.77 2.26 2.39 2.32 -
P/RPS 1.50 1.31 1.60 1.56 1.47 1.14 0.68 69.70%
P/EPS 33.19 33.97 25.63 24.61 25.57 17.94 8.73 144.18%
EY 3.01 2.94 3.90 4.06 3.91 5.57 11.45 -59.06%
DY 0.00 0.00 0.89 0.00 0.00 0.00 1.29 -
P/NAPS 5.07 4.80 4.20 3.74 2.13 2.41 2.70 52.38%

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