[T7GLOBAL] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
14-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 16.49%
YoY- -11.37%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 123,932 95,501 106,583 107,322 78,642 58,846 48,444 86.94%
PBT 6,797 5,082 4,075 5,387 5,680 3,347 3,101 68.65%
Tax -203 -46 50 1,135 -81 -249 -15 466.99%
NP 6,594 5,036 4,125 6,522 5,599 3,098 3,086 65.81%
-
NP to SH 6,594 5,036 4,125 6,522 5,599 3,098 3,086 65.81%
-
Tax Rate 2.99% 0.91% -1.23% -21.07% 1.43% 7.44% 0.48% -
Total Cost 117,338 90,465 102,458 100,800 73,043 55,748 45,358 88.33%
-
Net Worth 127,040 120,382 116,637 112,206 103,066 147,259 91,745 24.20%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 4,207 - - - -
Div Payout % - - - 64.52% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 127,040 120,382 116,637 112,206 103,066 147,259 91,745 24.20%
NOSH 201,651 200,637 142,241 140,258 139,278 138,923 92,672 67.84%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.32% 5.27% 3.87% 6.08% 7.12% 5.26% 6.37% -
ROE 5.19% 4.18% 3.54% 5.81% 5.43% 2.10% 3.36% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 61.46 47.60 74.93 76.52 56.46 42.36 52.27 11.39%
EPS 3.27 2.51 2.90 4.65 4.02 2.23 3.33 -1.20%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.63 0.60 0.82 0.80 0.74 1.06 0.99 -25.99%
Adjusted Per Share Value based on latest NOSH - 140,258
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.15 11.68 13.03 13.12 9.61 7.19 5.92 86.98%
EPS 0.81 0.62 0.50 0.80 0.68 0.38 0.38 65.55%
DPS 0.00 0.00 0.00 0.51 0.00 0.00 0.00 -
NAPS 0.1553 0.1472 0.1426 0.1372 0.126 0.18 0.1122 24.17%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.00 2.90 3.58 2.98 2.38 2.38 2.15 -
P/RPS 4.88 6.09 4.78 3.89 4.22 5.62 4.11 12.11%
P/EPS 91.74 115.54 123.45 64.09 59.20 106.73 64.56 26.36%
EY 1.09 0.87 0.81 1.56 1.69 0.94 1.55 -20.90%
DY 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
P/NAPS 4.76 4.83 4.37 3.73 3.22 2.25 2.17 68.74%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 25/05/07 14/03/07 12/12/06 07/09/06 08/06/06 -
Price 2.88 3.04 3.94 3.36 2.77 2.26 2.39 -
P/RPS 4.69 6.39 5.26 4.39 4.91 5.34 4.57 1.74%
P/EPS 88.07 121.12 135.86 72.26 68.91 101.35 71.77 14.60%
EY 1.14 0.83 0.74 1.38 1.45 0.99 1.39 -12.37%
DY 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
P/NAPS 4.57 5.07 4.80 4.20 3.74 2.13 2.41 53.14%

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