[T7GLOBAL] QoQ TTM 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- 6.21%
YoY- 714.55%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 293,254 251,068 219,886 225,153 205,456 140,320 92,860 114.79%
PBT 17,515 13,603 11,396 12,441 11,550 10,075 6,602 91.30%
Tax 790 5,533 5,202 4,574 4,469 -1,409 -997 -
NP 18,305 19,136 16,598 17,015 16,019 8,666 5,605 119.64%
-
NP to SH 18,305 19,136 16,619 17,024 16,028 8,675 5,593 119.96%
-
Tax Rate -4.51% -40.67% -45.65% -36.77% -38.69% 13.99% 15.10% -
Total Cost 274,949 231,932 203,288 208,138 189,437 131,654 87,255 114.48%
-
Net Worth 112,206 0 138,923 0 72,411 0 0 -
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 2,525 2,525 2,525 - - -
Div Payout % 22.99% 13.20% 15.20% 14.84% 15.76% - - -
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 0 138,923 0 72,411 0 0 -
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 6.24% 7.62% 7.55% 7.56% 7.80% 6.18% 6.04% -
ROE 16.31% 0.00% 11.96% 0.00% 22.13% 0.00% 0.00% -
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 209.08 180.26 158.28 242.96 244.01 167.09 151.04 24.13%
EPS 13.05 13.74 11.96 18.37 19.04 10.33 9.10 27.08%
DPS 3.00 1.81 1.82 2.73 3.00 0.00 0.00 -
NAPS 0.80 0.00 1.00 0.00 0.86 0.00 0.00 -
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 34.63 29.65 25.96 26.59 24.26 16.57 10.96 114.87%
EPS 2.16 2.26 1.96 2.01 1.89 1.02 0.66 119.95%
DPS 0.50 0.30 0.30 0.30 0.30 0.00 0.00 -
NAPS 0.1325 0.00 0.164 0.00 0.0855 0.00 0.00 -
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 1.43 1.32 1.50 0.88 0.81 1.07 0.89 37.06%
P/EPS 22.83 17.32 19.90 11.70 10.40 17.33 14.84 33.16%
EY 4.38 5.77 5.03 8.54 9.61 5.77 6.74 -24.91%
DY 1.01 0.76 0.76 1.27 1.52 0.00 0.00 -
P/NAPS 3.73 0.00 2.38 0.00 2.30 0.00 0.00 -
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 - - -
Price 3.36 2.77 2.26 2.39 2.32 0.00 0.00 -
P/RPS 1.61 1.54 1.43 0.98 0.95 0.00 0.00 -
P/EPS 25.75 20.16 18.89 13.01 12.19 0.00 0.00 -
EY 3.88 4.96 5.29 7.69 8.21 0.00 0.00 -
DY 0.89 0.65 0.80 1.14 1.29 0.00 0.00 -
P/NAPS 4.20 0.00 2.26 0.00 2.70 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