Highlights

[T7GLOBAL] QoQ Quarter Result on 2018-09-30 [#3]

Stock [T7GLOBAL]: T7 GLOBAL BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -54.48%    YoY -     -75.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 44,874 52,743 57,325 55,498 102,740 38,067 33,804 20.72%
  QoQ % -14.92% -7.99% 3.29% -45.98% 169.89% 12.61% -
  Horiz. % 132.75% 156.03% 169.58% 164.18% 303.93% 112.61% 100.00%
PBT 2,958 3,051 332 1,872 6,033 3,194 319 339.59%
  QoQ % -3.05% 818.98% -82.26% -68.97% 88.89% 901.25% -
  Horiz. % 927.27% 956.43% 104.08% 586.83% 1,891.22% 1,001.25% 100.00%
Tax 1,825 -935 1,723 0 -4,146 0 0 -
  QoQ % 295.19% -154.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -44.02% 22.55% -41.56% -0.00% 100.00% - -
NP 4,783 2,116 2,055 1,872 1,887 3,194 319 505.06%
  QoQ % 126.04% 2.97% 9.78% -0.79% -40.92% 901.25% -
  Horiz. % 1,499.37% 663.32% 644.20% 586.83% 591.54% 1,001.25% 100.00%
NP to SH 3,374 737 1,619 1,932 166 2,975 -1,498 -
  QoQ % 357.80% -54.48% -16.20% 1,063.86% -94.42% 298.60% -
  Horiz. % -225.23% -49.20% -108.08% -128.97% -11.08% -198.60% 100.00%
Tax Rate -61.70 % 30.65 % -518.98 % - % 68.72 % - % - % -
  QoQ % -301.31% 105.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -89.78% 44.60% -755.21% 0.00% 100.00% - -
Total Cost 40,091 50,627 55,270 53,626 100,853 34,873 33,485 12.72%
  QoQ % -20.81% -8.40% 3.07% -46.83% 189.20% 4.15% -
  Horiz. % 119.73% 151.19% 165.06% 160.15% 301.19% 104.15% 100.00%
Net Worth 140,272 141,596 141,771 141,771 48,520 125,092 122,094 9.67%
  QoQ % -0.94% -0.12% 0.00% 192.19% -61.21% 2.46% -
  Horiz. % 114.89% 115.97% 116.12% 116.12% 39.74% 102.46% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 140,272 141,596 141,771 141,771 48,520 125,092 122,094 9.67%
  QoQ % -0.94% -0.12% 0.00% 192.19% -61.21% 2.46% -
  Horiz. % 114.89% 115.97% 116.12% 116.12% 39.74% 102.46% 100.00%
NOSH 412,565 416,459 416,976 416,976 404,340 379,069 381,546 5.33%
  QoQ % -0.94% -0.12% 0.00% 3.13% 6.67% -0.65% -
  Horiz. % 108.13% 109.15% 109.29% 109.29% 105.97% 99.35% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.66 % 4.01 % 3.58 % 3.37 % 1.84 % 8.39 % 0.94 % 402.53%
  QoQ % 165.84% 12.01% 6.23% 83.15% -78.07% 792.55% -
  Horiz. % 1,134.04% 426.60% 380.85% 358.51% 195.74% 892.55% 100.00%
ROE 2.41 % 0.52 % 1.14 % 1.36 % 0.34 % 2.38 % -1.23 % -
  QoQ % 363.46% -54.39% -16.18% 300.00% -85.71% 293.50% -
  Horiz. % -195.93% -42.28% -92.68% -110.57% -27.64% -193.50% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.88 12.66 13.75 13.31 25.41 10.04 8.86 14.63%
  QoQ % -14.06% -7.93% 3.31% -47.62% 153.09% 13.32% -
  Horiz. % 122.80% 142.89% 155.19% 150.23% 286.79% 113.32% 100.00%
EPS 1.16 0.51 0.49 0.45 0.47 0.84 0.08 491.74%
  QoQ % 127.45% 4.08% 8.89% -4.26% -44.05% 950.00% -
  Horiz. % 1,450.00% 637.50% 612.50% 562.50% 587.50% 1,050.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3400 0.3400 0.3400 0.3400 0.1200 0.3300 0.3200 4.11%
  QoQ % 0.00% 0.00% 0.00% 183.33% -63.64% 3.13% -
  Horiz. % 106.25% 106.25% 106.25% 106.25% 37.50% 103.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 419,452
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.70 12.57 13.67 13.23 24.49 9.08 8.06 20.73%
  QoQ % -14.88% -8.05% 3.33% -45.98% 169.71% 12.66% -
  Horiz. % 132.75% 155.96% 169.60% 164.14% 303.85% 112.66% 100.00%
EPS 0.80 0.18 0.39 0.46 0.04 0.71 -0.36 -
  QoQ % 344.44% -53.85% -15.22% 1,050.00% -94.37% 297.22% -
  Horiz. % -222.22% -50.00% -108.33% -127.78% -11.11% -197.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3344 0.3376 0.3380 0.3380 0.1157 0.2982 0.2911 9.66%
  QoQ % -0.95% -0.12% 0.00% 192.13% -61.20% 2.44% -
  Horiz. % 114.87% 115.97% 116.11% 116.11% 39.75% 102.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.3200 0.4250 0.4150 0.5300 0.4100 0.3900 0.4000 -
P/RPS 2.94 3.36 3.02 3.98 1.61 3.88 4.51 -24.76%
  QoQ % -12.50% 11.26% -24.12% 147.20% -58.51% -13.97% -
  Horiz. % 65.19% 74.50% 66.96% 88.25% 35.70% 86.03% 100.00%
P/EPS 39.13 240.16 106.88 114.39 998.67 49.69 -101.88 -
  QoQ % -83.71% 124.70% -6.57% -88.55% 1,909.80% 148.77% -
  Horiz. % -38.41% -235.73% -104.91% -112.28% -980.24% -48.77% 100.00%
EY 2.56 0.42 0.94 0.87 0.10 2.01 -0.98 -
  QoQ % 509.52% -55.32% 8.05% 770.00% -95.02% 305.10% -
  Horiz. % -261.22% -42.86% -95.92% -88.78% -10.20% -205.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.94 1.25 1.22 1.56 3.42 1.18 1.25 -17.26%
  QoQ % -24.80% 2.46% -21.79% -54.39% 189.83% -5.60% -
  Horiz. % 75.20% 100.00% 97.60% 124.80% 273.60% 94.40% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 04/03/19 28/11/18 21/08/18 22/05/18 28/02/18 20/11/17 28/08/17 -
Price 0.4900 0.3650 0.4450 0.4800 0.6050 0.4000 0.4000 -
P/RPS 4.50 2.88 3.24 3.61 2.38 3.98 4.51 -0.15%
  QoQ % 56.25% -11.11% -10.25% 51.68% -40.20% -11.75% -
  Horiz. % 99.78% 63.86% 71.84% 80.04% 52.77% 88.25% 100.00%
P/EPS 59.92 206.25 114.61 103.60 1,473.65 50.97 -101.88 -
  QoQ % -70.95% 79.96% 10.63% -92.97% 2,791.21% 150.03% -
  Horiz. % -58.81% -202.44% -112.50% -101.69% -1,446.46% -50.03% 100.00%
EY 1.67 0.48 0.87 0.97 0.07 1.96 -0.98 -
  QoQ % 247.92% -44.83% -10.31% 1,285.71% -96.43% 300.00% -
  Horiz. % -170.41% -48.98% -88.78% -98.98% -7.14% -200.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.44 1.07 1.31 1.41 5.04 1.21 1.25 9.86%
  QoQ % 34.58% -18.32% -7.09% -72.02% 316.53% -3.20% -
  Horiz. % 115.20% 85.60% 104.80% 112.80% 403.20% 96.80% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers