[T7GLOBAL] QoQ 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- 80.73%
YoY- 81.67%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
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 95,501 106,583 107,322 78,642 58,846 48,444 65,136 29.15%
PBT 5,082 4,075 5,387 5,680 3,347 3,101 1,535 122.62%
Tax -46 50 1,135 -81 -249 -15 5,824 -
NP 5,036 4,125 6,522 5,599 3,098 3,086 7,359 -22.39%
-
NP to SH 5,036 4,125 6,522 5,599 3,098 3,086 7,359 -22.39%
-
Tax Rate 0.91% -1.23% -21.07% 1.43% 7.44% 0.48% -379.41% -
Total Cost 90,465 102,458 100,800 73,043 55,748 45,358 57,777 34.95%
-
Net Worth 120,382 116,637 112,206 103,066 147,259 91,745 72,411 40.46%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,207 - - - 2,525 -
Div Payout % - - 64.52% - - - 34.32% -
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 120,382 116,637 112,206 103,066 147,259 91,745 72,411 40.46%
NOSH 200,637 142,241 140,258 139,278 138,923 92,672 84,199 78.68%
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 5.27% 3.87% 6.08% 7.12% 5.26% 6.37% 11.30% -
ROE 4.18% 3.54% 5.81% 5.43% 2.10% 3.36% 10.16% -
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 47.60 74.93 76.52 56.46 42.36 52.27 77.36 -27.72%
EPS 2.51 2.90 4.65 4.02 2.23 3.33 8.74 -56.57%
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 11.68 13.03 13.12 9.61 7.19 5.92 7.96 29.21%
EPS 0.62 0.50 0.80 0.68 0.38 0.38 0.90 -22.05%
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.31 -
NAPS 0.1472 0.1426 0.1372 0.126 0.18 0.1122 0.0885 40.51%
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 6.09 4.78 3.89 4.22 5.62 4.11 2.56 78.48%
P/EPS 115.54 123.45 64.09 59.20 106.73 64.56 22.65 197.21%
EY 0.87 0.81 1.56 1.69 0.94 1.55 4.41 -66.21%
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 6.39 5.26 4.39 4.91 5.34 4.57 3.00 65.77%
P/EPS 121.12 135.86 72.26 68.91 101.35 71.77 26.54 175.89%
EY 0.83 0.74 1.38 1.45 0.99 1.39 3.77 -63.64%
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