[T7GLOBAL] QoQ Annualized Quarter 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- 38.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 247,909 214,580 193,776 205,455 187,092 185,718 114,988 66.81%
PBT 16,154 12,872 12,404 11,612 13,436 13,204 8,840 49.41%
Tax -486 -566 -60 4,448 -1,892 -1,968 -480 0.83%
NP 15,668 12,306 12,344 16,060 11,544 11,236 8,360 51.95%
-
NP to SH 15,668 12,306 12,344 16,060 11,601 11,236 8,360 51.95%
-
Tax Rate 3.01% 4.40% 0.48% -38.31% 14.08% 14.90% 5.43% -
Total Cost 232,241 202,274 181,432 189,395 175,548 174,482 106,628 67.94%
-
Net Worth 103,030 147,560 91,745 52,001 0 27,243 6,800 511.29%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 1,814 - - - -
Div Payout % - - - 11.30% - - - -
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 103,030 147,560 91,745 52,001 0 27,243 6,800 511.29%
NOSH 139,229 139,208 92,672 60,466 83,978 36,815 12,144 407.69%
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 6.32% 5.73% 6.37% 7.82% 6.17% 6.05% 7.27% -
ROE 15.21% 8.34% 13.45% 30.88% 0.00% 41.24% 122.93% -
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 178.06 154.14 209.10 339.78 222.79 504.46 946.86 -67.14%
EPS 11.25 8.84 13.32 26.56 11.72 30.52 68.84 -70.07%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.74 1.06 0.99 0.86 0.00 0.74 0.56 20.39%
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 29.27 25.34 22.88 24.26 22.09 21.93 13.58 66.78%
EPS 1.85 1.45 1.46 1.90 1.37 1.33 0.99 51.65%
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.1217 0.1742 0.1083 0.0614 0.00 0.0322 0.008 512.93%
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 1.34 1.54 1.03 0.58 0.80 0.27 0.00 -
P/EPS 21.15 26.92 16.14 7.45 12.96 4.42 0.00 -
EY 4.73 3.71 6.20 13.41 7.72 22.61 0.00 -
DY 0.00 0.00 0.00 1.52 0.00 0.00 0.00 -
P/NAPS 3.22 2.25 2.17 2.30 0.00 1.82 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 08/12/05 30/08/05 06/06/05 -
Price 2.77 2.26 2.39 2.32 2.09 1.59 1.10 -
P/RPS 1.56 1.47 1.14 0.68 0.94 0.32 0.12 452.01%
P/EPS 24.61 25.57 17.94 8.73 15.13 5.21 1.60 517.45%
EY 4.06 3.91 5.57 11.45 6.61 19.19 62.58 -83.82%
DY 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
P/NAPS 3.74 2.13 2.41 2.70 0.00 2.15 1.96 53.78%

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