[T7GLOBAL] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
08-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -58.06%
YoY- 47.66%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 107,322 78,642 58,846 48,444 65,136 47,460 64,113 40.84%
PBT 5,387 5,680 3,347 3,101 1,535 3,473 4,394 14.50%
Tax 1,135 -81 -249 -15 5,824 -412 -865 -
NP 6,522 5,599 3,098 3,086 7,359 3,061 3,529 50.42%
-
NP to SH 6,522 5,599 3,098 3,086 7,359 3,082 3,529 50.42%
-
Tax Rate -21.07% 1.43% 7.44% 0.48% -379.41% 11.86% 19.69% -
Total Cost 100,800 73,043 55,748 45,358 57,777 44,399 60,584 40.28%
-
Net Worth 112,206 103,066 147,259 91,745 72,411 0 45,495 82.24%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,207 - - - 2,525 - - -
Div Payout % 64.52% - - - 34.32% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 112,206 103,066 147,259 91,745 72,411 0 45,495 82.24%
NOSH 140,258 139,278 138,923 92,672 84,199 83,978 61,480 73.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.08% 7.12% 5.26% 6.37% 11.30% 6.45% 5.50% -
ROE 5.81% 5.43% 2.10% 3.36% 10.16% 0.00% 7.76% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 76.52 56.46 42.36 52.27 77.36 56.51 104.28 -18.59%
EPS 4.65 4.02 2.23 3.33 8.74 2.36 5.74 -13.06%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.80 0.74 1.06 0.99 0.86 0.00 0.74 5.31%
Adjusted Per Share Value based on latest NOSH - 92,672
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.67 9.29 6.95 5.72 7.69 5.60 7.57 40.83%
EPS 0.77 0.66 0.37 0.36 0.87 0.36 0.42 49.62%
DPS 0.50 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.1325 0.1217 0.1739 0.1083 0.0855 0.00 0.0537 82.29%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.98 2.38 2.38 2.15 1.98 1.79 1.35 -
P/RPS 3.89 4.22 5.62 4.11 2.56 3.17 1.29 108.30%
P/EPS 64.09 59.20 106.73 64.56 22.65 48.77 23.52 94.73%
EY 1.56 1.69 0.94 1.55 4.41 2.05 4.25 -48.64%
DY 1.01 0.00 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 3.73 3.22 2.25 2.17 2.30 0.00 1.82 61.13%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/03/07 12/12/06 07/09/06 08/06/06 27/02/06 08/12/05 30/08/05 -
Price 3.36 2.77 2.26 2.39 2.32 2.09 1.59 -
P/RPS 4.39 4.91 5.34 4.57 3.00 3.70 1.52 102.41%
P/EPS 72.26 68.91 101.35 71.77 26.54 56.95 27.70 89.17%
EY 1.38 1.45 0.99 1.39 3.77 1.76 3.61 -47.23%
DY 0.89 0.00 0.00 0.00 1.29 0.00 0.00 -
P/NAPS 4.20 3.74 2.13 2.41 2.70 0.00 2.15 56.07%

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