[T7GLOBAL] YoY Annualized Quarter 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- 3.25%
YoY--%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 494,845 434,689 247,909 187,092 38.25%
PBT 27,482 21,272 16,154 13,436 26.91%
Tax -2,970 -265 -486 -1,892 16.20%
NP 24,512 21,006 15,668 11,544 28.50%
-
NP to SH 24,461 21,006 15,668 11,601 28.20%
-
Tax Rate 10.81% 1.25% 3.01% 14.08% -
Total Cost 470,333 413,682 232,241 175,548 38.84%
-
Net Worth 251,007 126,280 103,030 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 251,007 126,280 103,030 0 -
NOSH 204,071 200,445 139,229 83,978 34.40%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.95% 4.83% 6.32% 6.17% -
ROE 9.75% 16.63% 15.21% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 242.49 216.86 178.06 222.79 2.86%
EPS 11.99 10.48 11.25 11.72 0.76%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.23 0.63 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 83,978
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 58.85 51.70 29.48 22.25 38.25%
EPS 2.91 2.50 1.86 1.38 28.20%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2985 0.1502 0.1225 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.49 3.00 2.38 1.79 -
P/RPS 0.61 1.38 1.34 0.80 -8.63%
P/EPS 12.43 28.63 21.15 12.96 -1.38%
EY 8.04 3.49 4.73 7.72 1.36%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 4.76 3.22 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 20/11/08 30/11/07 12/12/06 08/12/05 -
Price 1.14 2.88 2.77 2.09 -
P/RPS 0.47 1.33 1.56 0.94 -20.61%
P/EPS 9.51 27.48 24.61 15.13 -14.32%
EY 10.51 3.64 4.06 6.61 16.70%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 4.57 3.74 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