[T7GLOBAL] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 54.66%
YoY- 647.95%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 212,826 208,904 189,366 164,586 170,324 195,100 232,288 -5.67%
PBT 12,742 11,604 7,387 5,164 5,056 5,724 8,043 35.93%
Tax -3,610 -2,656 -4,097 -1,416 -1,132 -1,152 4,343 -
NP 9,132 8,948 3,290 3,748 3,924 4,572 12,386 -18.40%
-
NP to SH 6,480 7,568 8,126 4,138 2,676 1,324 7,117 -6.06%
-
Tax Rate 28.33% 22.89% 55.46% 27.42% 22.39% 20.13% -54.00% -
Total Cost 203,694 199,956 186,076 160,838 166,400 190,528 219,902 -4.98%
-
Net Worth 215,777 215,777 174,932 210,947 210,947 210,003 197,103 6.22%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 6,165 - - - - - - -
Div Payout % 95.14% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 215,777 215,777 174,932 210,947 210,947 210,003 197,103 6.22%
NOSH 633,854 633,854 531,854 531,854 531,854 531,854 501,579 16.90%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.29% 4.28% 1.74% 2.28% 2.30% 2.34% 5.33% -
ROE 3.00% 3.51% 4.65% 1.96% 1.27% 0.63% 3.61% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 34.52 33.89 36.81 31.99 33.10 39.02 47.14 -18.77%
EPS 1.48 1.44 0.64 0.73 0.78 0.92 2.51 -29.70%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.34 0.41 0.41 0.42 0.40 -8.52%
Adjusted Per Share Value based on latest NOSH - 531,854
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 25.13 24.67 22.36 19.43 20.11 23.04 27.43 -5.67%
EPS 0.77 0.89 0.96 0.49 0.32 0.16 0.84 -5.64%
DPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2548 0.2548 0.2066 0.2491 0.2491 0.248 0.2327 6.24%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.36 0.395 0.435 0.40 0.385 0.31 0.455 -
P/RPS 1.04 1.17 1.18 1.25 1.16 0.79 0.97 4.75%
P/EPS 34.25 32.18 27.54 49.73 74.02 117.07 31.50 5.74%
EY 2.92 3.11 3.63 2.01 1.35 0.85 3.17 -5.33%
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.13 1.28 0.98 0.94 0.74 1.14 -6.54%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 28/05/21 25/02/21 26/11/20 26/08/20 30/06/20 28/02/20 -
Price 0.355 0.375 0.425 0.43 0.40 0.38 0.415 -
P/RPS 1.03 1.11 1.15 1.34 1.21 0.97 0.88 11.07%
P/EPS 33.77 30.55 26.91 53.46 76.91 143.51 28.73 11.38%
EY 2.96 3.27 3.72 1.87 1.30 0.70 3.48 -10.23%
DY 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.07 1.25 1.05 0.98 0.90 1.04 -1.93%

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