[T7GLOBAL] QoQ 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- 138.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
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 78,642 58,846 48,444 65,136 47,460 64,113 28,747 95.48%
PBT 5,680 3,347 3,101 1,535 3,473 4,394 2,210 87.52%
Tax -81 -249 -15 5,824 -412 -865 -120 -23.03%
NP 5,599 3,098 3,086 7,359 3,061 3,529 2,090 92.77%
-
NP to SH 5,599 3,098 3,086 7,359 3,082 3,529 2,090 92.77%
-
Tax Rate 1.43% 7.44% 0.48% -379.41% 11.86% 19.69% 5.43% -
Total Cost 73,043 55,748 45,358 57,777 44,399 60,584 26,657 95.69%
-
Net Worth 103,066 147,259 91,745 72,411 0 45,495 6,800 511.43%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 2,525 - - - -
Div Payout % - - - 34.32% - - - -
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 103,066 147,259 91,745 72,411 0 45,495 6,800 511.43%
NOSH 139,278 138,923 92,672 84,199 83,978 61,480 12,144 407.81%
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 7.12% 5.26% 6.37% 11.30% 6.45% 5.50% 7.27% -
ROE 5.43% 2.10% 3.36% 10.16% 0.00% 7.76% 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 56.46 42.36 52.27 77.36 56.51 104.28 236.72 -61.50%
EPS 4.02 2.23 3.33 8.74 2.36 5.74 17.21 -62.03%
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 9.61 7.19 5.92 7.96 5.80 7.84 3.51 95.58%
EPS 0.68 0.38 0.38 0.90 0.38 0.43 0.26 89.71%
DPS 0.00 0.00 0.00 0.31 0.00 0.00 0.00 -
NAPS 0.126 0.18 0.1122 0.0885 0.00 0.0556 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 4.22 5.62 4.11 2.56 3.17 1.29 0.00 -
P/EPS 59.20 106.73 64.56 22.65 48.77 23.52 0.00 -
EY 1.69 0.94 1.55 4.41 2.05 4.25 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 4.91 5.34 4.57 3.00 3.70 1.52 0.46 384.08%
P/EPS 68.91 101.35 71.77 26.54 56.95 27.70 6.39 387.40%
EY 1.45 0.99 1.39 3.77 1.76 3.61 15.65 -79.49%
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