[T7GLOBAL] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
08-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 55.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 219,886 225,153 205,456 140,320 92,860 28,747 409.64%
PBT 11,396 12,441 11,550 10,075 6,602 2,210 271.70%
Tax 5,202 4,574 4,469 -1,409 -997 -120 -
NP 16,598 17,015 16,019 8,666 5,605 2,090 425.19%
-
NP to SH 16,619 17,024 16,028 8,675 5,593 2,090 425.72%
-
Tax Rate -45.65% -36.77% -38.69% 13.99% 15.10% 5.43% -
Total Cost 203,288 208,138 189,437 131,654 87,255 26,657 408.42%
-
Net Worth 138,923 0 72,411 0 0 6,800 1018.88%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,525 2,525 2,525 - - - -
Div Payout % 15.20% 14.84% 15.76% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 138,923 0 72,411 0 0 6,800 1018.88%
NOSH 138,923 92,672 84,199 83,978 61,480 12,144 603.38%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.55% 7.56% 7.80% 6.18% 6.04% 7.27% -
ROE 11.96% 0.00% 22.13% 0.00% 0.00% 30.73% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 158.28 242.96 244.01 167.09 151.04 236.72 -27.54%
EPS 11.96 18.37 19.04 10.33 9.10 17.21 -25.27%
DPS 1.82 2.73 3.00 0.00 0.00 0.00 -
NAPS 1.00 0.00 0.86 0.00 0.00 0.56 59.05%
Adjusted Per Share Value based on latest NOSH - 83,978
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.88 27.53 25.12 17.16 11.35 3.51 410.13%
EPS 2.03 2.08 1.96 1.06 0.68 0.26 418.09%
DPS 0.31 0.31 0.31 0.00 0.00 0.00 -
NAPS 0.1698 0.00 0.0885 0.00 0.00 0.0083 1020.11%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 2.38 2.15 1.98 1.79 1.35 0.00 -
P/RPS 1.50 0.88 0.81 1.07 0.89 0.00 -
P/EPS 19.90 11.70 10.40 17.33 14.84 0.00 -
EY 5.03 8.54 9.61 5.77 6.74 0.00 -
DY 0.76 1.27 1.52 0.00 0.00 0.00 -
P/NAPS 2.38 0.00 2.30 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 07/09/06 08/06/06 27/02/06 - - - -
Price 2.26 2.39 2.32 0.00 0.00 0.00 -
P/RPS 1.43 0.98 0.95 0.00 0.00 0.00 -
P/EPS 18.89 13.01 12.19 0.00 0.00 0.00 -
EY 5.29 7.69 8.21 0.00 0.00 0.00 -
DY 0.80 1.14 1.29 0.00 0.00 0.00 -
P/NAPS 2.26 0.00 2.70 0.00 0.00 0.00 -

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