[T7GLOBAL] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 192.24%
YoY- 136.28%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 225,646 221,992 204,495 135,673 127,376 119,536 83,278 94.71%
PBT 4,410 7,488 9,808 5,033 1,160 1,048 4,825 -5.83%
Tax 3,446 0 -4,146 0 0 0 238 496.96%
NP 7,856 7,488 5,662 5,033 1,160 1,048 5,063 34.13%
-
NP to SH 7,104 7,728 1,883 2,289 -2,482 1,032 4,309 39.68%
-
Tax Rate -78.14% 0.00% 42.27% 0.00% 0.00% 0.00% -4.93% -
Total Cost 217,790 214,504 198,833 130,640 126,216 118,488 78,215 98.29%
-
Net Worth 141,771 141,771 48,520 125,092 122,094 121,302 122,094 10.50%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 141,771 141,771 48,520 125,092 122,094 121,302 122,094 10.50%
NOSH 419,452 419,452 419,452 381,546 381,546 381,546 381,546 6.53%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.48% 3.37% 2.77% 3.71% 0.91% 0.88% 6.08% -
ROE 5.01% 5.45% 3.88% 1.83% -2.03% 0.85% 3.53% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 54.11 53.24 50.58 35.79 33.38 31.53 21.83 83.45%
EPS 1.88 1.80 1.47 1.33 0.30 0.28 1.34 25.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.12 0.33 0.32 0.32 0.32 4.13%
Adjusted Per Share Value based on latest NOSH - 381,546
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.59 27.14 25.00 16.59 15.57 14.61 10.18 94.74%
EPS 0.87 0.94 0.23 0.28 -0.30 0.13 0.53 39.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1733 0.1733 0.0593 0.1529 0.1493 0.1483 0.1493 10.47%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.415 0.53 0.41 0.39 0.40 0.42 0.33 -
P/RPS 0.77 1.00 0.81 1.09 1.20 1.33 1.51 -36.25%
P/EPS 24.36 28.60 88.04 64.58 -61.49 154.27 29.22 -11.45%
EY 4.11 3.50 1.14 1.55 -1.63 0.65 3.42 13.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.56 3.42 1.18 1.25 1.31 1.03 11.98%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 22/05/18 28/02/18 20/11/17 28/08/17 16/05/17 23/02/17 -
Price 0.445 0.48 0.605 0.40 0.40 0.405 0.36 -
P/RPS 0.82 0.90 1.20 1.12 1.20 1.28 1.65 -37.33%
P/EPS 26.12 25.90 129.91 66.23 -61.49 148.76 31.88 -12.47%
EY 3.83 3.86 0.77 1.51 -1.63 0.67 3.14 14.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.41 5.04 1.21 1.25 1.27 1.13 10.38%

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