[T7GLOBAL] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 84.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 574,275 422,870 293,254 205,456 40.82%
PBT 34,206 24,304 17,515 11,550 43.55%
Tax -2,169 -1,075 790 4,469 -
NP 32,037 23,229 18,305 16,019 25.96%
-
NP to SH 31,962 23,081 18,305 16,028 25.84%
-
Tax Rate 6.34% 4.42% -4.51% -38.69% -
Total Cost 542,238 399,641 274,949 189,437 41.93%
-
Net Worth 321,522 132,973 112,206 72,411 64.28%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,932 5,954 4,207 2,525 24.97%
Div Payout % 15.43% 25.80% 22.99% 15.76% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 321,522 132,973 112,206 72,411 64.28%
NOSH 243,577 198,467 140,258 84,199 42.44%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.58% 5.49% 6.24% 7.80% -
ROE 9.94% 17.36% 16.31% 22.13% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 235.77 213.07 209.08 244.01 -1.13%
EPS 13.12 11.63 13.05 19.04 -11.66%
DPS 2.03 3.00 3.00 3.00 -12.19%
NAPS 1.32 0.67 0.80 0.86 15.33%
Adjusted Per Share Value based on latest NOSH - 84,199
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 70.21 51.70 35.85 25.12 40.81%
EPS 3.91 2.82 2.24 1.96 25.85%
DPS 0.60 0.73 0.51 0.31 24.59%
NAPS 0.3931 0.1626 0.1372 0.0885 64.30%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.92 3.00 2.98 1.98 -
P/RPS 0.39 1.41 1.43 0.81 -21.60%
P/EPS 7.01 25.80 22.83 10.40 -12.31%
EY 14.26 3.88 4.38 9.61 14.04%
DY 2.20 1.00 1.01 1.52 13.10%
P/NAPS 0.70 4.48 3.73 2.30 -32.71%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/09 22/02/08 14/03/07 27/02/06 -
Price 0.75 2.08 3.36 2.32 -
P/RPS 0.32 0.98 1.61 0.95 -30.39%
P/EPS 5.72 17.89 25.75 12.19 -22.27%
EY 17.50 5.59 3.88 8.21 28.66%
DY 2.70 1.44 0.89 1.29 27.88%
P/NAPS 0.57 3.10 4.20 2.70 -40.42%

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