[T7GLOBAL] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
08-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -23.14%
YoY- 47.66%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 293,254 247,909 214,580 193,776 205,455 187,092 185,718 35.48%
PBT 17,503 16,154 12,872 12,404 11,612 13,436 13,204 20.60%
Tax 770 -486 -566 -60 4,448 -1,892 -1,968 -
NP 18,273 15,668 12,306 12,344 16,060 11,544 11,236 38.17%
-
NP to SH 18,273 15,668 12,306 12,344 16,060 11,601 11,236 38.17%
-
Tax Rate -4.40% 3.01% 4.40% 0.48% -38.31% 14.08% 14.90% -
Total Cost 274,981 232,241 202,274 181,432 189,395 175,548 174,482 35.31%
-
Net Worth 111,505 103,030 147,560 91,745 52,001 0 27,243 155.21%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,181 - - - 1,814 - - -
Div Payout % 22.88% - - - 11.30% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 111,505 103,030 147,560 91,745 52,001 0 27,243 155.21%
NOSH 139,382 139,229 139,208 92,672 60,466 83,978 36,815 142.32%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.23% 6.32% 5.73% 6.37% 7.82% 6.17% 6.05% -
ROE 16.39% 15.21% 8.34% 13.45% 30.88% 0.00% 41.24% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 210.40 178.06 154.14 209.10 339.78 222.79 504.46 -44.08%
EPS 13.11 11.25 8.84 13.32 26.56 11.72 30.52 -42.98%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.80 0.74 1.06 0.99 0.86 0.00 0.74 5.31%
Adjusted Per Share Value based on latest NOSH - 92,672
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.88 29.48 25.52 23.05 24.43 22.25 22.09 35.48%
EPS 2.17 1.86 1.46 1.47 1.91 1.38 1.34 37.78%
DPS 0.50 0.00 0.00 0.00 0.22 0.00 0.00 -
NAPS 0.1326 0.1225 0.1755 0.1091 0.0618 0.00 0.0324 155.20%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.98 2.38 2.38 2.15 1.98 1.79 1.35 -
P/RPS 1.42 1.34 1.54 1.03 0.58 0.80 0.27 201.51%
P/EPS 22.73 21.15 26.92 16.14 7.45 12.96 4.42 197.04%
EY 4.40 4.73 3.71 6.20 13.41 7.72 22.61 -66.31%
DY 1.01 0.00 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 3.73 3.22 2.25 2.17 2.30 0.00 1.82 61.13%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/03/07 12/12/06 07/09/06 08/06/06 27/02/06 08/12/05 30/08/05 -
Price 3.36 2.77 2.26 2.39 2.32 2.09 1.59 -
P/RPS 1.60 1.56 1.47 1.14 0.68 0.94 0.32 191.54%
P/EPS 25.63 24.61 25.57 17.94 8.73 15.13 5.21 188.41%
EY 3.90 4.06 3.91 5.57 11.45 6.61 19.19 -65.33%
DY 0.89 0.00 0.00 0.00 1.29 0.00 0.00 -
P/NAPS 4.20 3.74 2.13 2.41 2.70 0.00 2.15 56.07%

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