[T7GLOBAL] QoQ Cumulative 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- 84.58%
YoY--%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 185,932 107,290 48,444 205,455 140,319 92,859 28,747 246.74%
PBT 12,116 6,436 3,101 11,612 10,077 6,602 2,210 210.59%
Tax -365 -283 -15 4,448 -1,419 -984 -120 109.78%
NP 11,751 6,153 3,086 16,060 8,658 5,618 2,090 215.86%
-
NP to SH 11,751 6,153 3,086 16,060 8,701 5,618 2,090 215.86%
-
Tax Rate 3.01% 4.40% 0.48% -38.31% 14.08% 14.90% 5.43% -
Total Cost 174,181 101,137 45,358 189,395 131,661 87,241 26,657 249.11%
-
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 11.41% 4.17% 3.36% 30.88% 0.00% 20.62% 30.73% -
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 133.54 77.07 52.27 339.78 167.09 252.23 236.72 -31.70%
EPS 8.44 4.42 3.33 26.56 8.79 15.26 17.21 -37.78%
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 22.73 13.12 5.92 25.12 17.16 11.35 3.51 247.03%
EPS 1.44 0.75 0.38 1.96 1.06 0.69 0.26 212.70%
DPS 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.126 0.1804 0.1122 0.0636 0.00 0.0333 0.0083 512.08%
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 1.78 3.09 4.11 0.58 1.07 0.54 0.00 -
P/EPS 28.20 53.85 64.56 7.45 17.28 8.85 0.00 -
EY 3.55 1.86 1.55 13.41 5.79 11.30 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 2.07 2.93 4.57 0.68 1.25 0.63 0.46 172.31%
P/EPS 32.82 51.13 71.77 8.73 20.17 10.42 6.39 197.38%
EY 3.05 1.96 1.39 11.45 4.96 9.60 15.65 -66.35%
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