[T7GLOBAL] QoQ TTM 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- 15.15%
YoY- 120.59%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 388,048 351,393 293,254 251,068 219,886 225,153 205,456 52.97%
PBT 20,224 18,489 17,515 13,603 11,396 12,441 11,550 45.42%
Tax 1,058 855 790 5,533 5,202 4,574 4,469 -61.83%
NP 21,282 19,344 18,305 19,136 16,598 17,015 16,019 20.91%
-
NP to SH 21,282 19,344 18,305 19,136 16,619 17,024 16,028 20.86%
-
Tax Rate -5.23% -4.62% -4.51% -40.67% -45.65% -36.77% -38.69% -
Total Cost 366,766 332,049 274,949 231,932 203,288 208,138 189,437 55.52%
-
Net Worth 120,382 116,637 112,206 0 138,923 0 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 4,207 4,207 2,525 2,525 2,525 2,525 40.67%
Div Payout % 19.77% 21.75% 22.99% 13.20% 15.20% 14.84% 15.76% -
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 0 138,923 0 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 5.48% 5.50% 6.24% 7.62% 7.55% 7.56% 7.80% -
ROE 17.68% 16.58% 16.31% 0.00% 11.96% 0.00% 22.13% -
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 193.41 247.04 209.08 180.26 158.28 242.96 244.01 -14.38%
EPS 10.61 13.60 13.05 13.74 11.96 18.37 19.04 -32.35%
DPS 2.10 2.96 3.00 1.81 1.82 2.73 3.00 -21.21%
NAPS 0.60 0.82 0.80 0.00 1.00 0.00 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 46.15 41.79 34.88 29.86 26.15 26.78 24.44 52.95%
EPS 2.53 2.30 2.18 2.28 1.98 2.02 1.91 20.67%
DPS 0.50 0.50 0.50 0.30 0.30 0.30 0.30 40.70%
NAPS 0.1432 0.1387 0.1334 0.00 0.1652 0.00 0.0861 40.50%
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 1.50 1.45 1.43 1.32 1.50 0.88 0.81 50.97%
P/EPS 27.34 26.32 22.83 17.32 19.90 11.70 10.40 90.81%
EY 3.66 3.80 4.38 5.77 5.03 8.54 9.61 -47.55%
DY 0.72 0.83 1.01 0.76 0.76 1.27 1.52 -39.31%
P/NAPS 4.83 4.37 3.73 0.00 2.38 0.00 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 1.57 1.59 1.61 1.54 1.43 0.98 0.95 39.91%
P/EPS 28.66 28.97 25.75 20.16 18.89 13.01 12.19 77.09%
EY 3.49 3.45 3.88 4.96 5.29 7.69 8.21 -43.55%
DY 0.69 0.75 0.89 0.65 0.80 1.14 1.29 -34.18%
P/NAPS 5.07 4.80 4.20 0.00 2.26 0.00 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