[T7GLOBAL] QoQ Cumulative 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- 90.98%
YoY- 35.05%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 202,085 106,583 293,254 185,932 107,290 48,444 205,455 -1.09%
PBT 9,157 4,075 17,503 12,116 6,436 3,101 11,612 -14.68%
Tax 4 50 770 -365 -283 -15 4,448 -99.08%
NP 9,161 4,125 18,273 11,751 6,153 3,086 16,060 -31.29%
-
NP to SH 9,161 4,125 18,273 11,751 6,153 3,086 16,060 -31.29%
-
Tax Rate -0.04% -1.23% -4.40% 3.01% 4.40% 0.48% -38.31% -
Total Cost 192,924 102,458 274,981 174,181 101,137 45,358 189,395 1.24%
-
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 7.63% 3.54% 16.39% 11.41% 4.17% 3.36% 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 101.03 74.93 210.40 133.54 77.07 52.27 339.78 -55.55%
EPS 4.58 2.90 13.11 8.44 4.42 3.33 26.56 -69.11%
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 24.03 12.68 34.88 22.11 12.76 5.76 24.43 -1.09%
EPS 1.09 0.49 2.17 1.40 0.73 0.37 1.91 -31.26%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.22 -
NAPS 0.1427 0.1387 0.1326 0.1225 0.1755 0.1091 0.0618 74.96%
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 2.87 4.78 1.42 1.78 3.09 4.11 0.58 191.23%
P/EPS 63.32 123.45 22.73 28.20 53.85 64.56 7.45 318.11%
EY 1.58 0.81 4.40 3.55 1.86 1.55 13.41 -76.06%
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 3.01 5.26 1.60 2.07 2.93 4.57 0.68 170.32%
P/EPS 66.38 135.86 25.63 32.82 51.13 71.77 8.73 288.11%
EY 1.51 0.74 3.90 3.05 1.96 1.39 11.45 -74.18%
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