[T7GLOBAL] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 1186.21%
YoY- -7.13%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 164,586 170,324 195,100 232,288 228,089 209,458 225,064 -18.78%
PBT 5,164 5,056 5,724 8,043 6,646 7,500 7,548 -22.30%
Tax -1,416 -1,132 -1,152 4,343 0 -2,596 -3,032 -39.72%
NP 3,748 3,924 4,572 12,386 6,646 4,904 4,516 -11.65%
-
NP to SH 4,138 2,676 1,324 7,117 553 620 876 180.73%
-
Tax Rate 27.42% 22.39% 20.13% -54.00% 0.00% 34.61% 40.17% -
Total Cost 160,838 166,400 190,528 219,902 221,442 204,554 220,548 -18.93%
-
Net Worth 210,947 210,947 210,003 197,103 194,242 176,295 144,198 28.77%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - 3,011 - - -
Div Payout % - - - - 544.25% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 210,947 210,947 210,003 197,103 194,242 176,295 144,198 28.77%
NOSH 531,854 531,854 531,854 501,579 501,579 501,579 419,452 17.09%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.28% 2.30% 2.34% 5.33% 2.91% 2.34% 2.01% -
ROE 1.96% 1.27% 0.63% 3.61% 0.28% 0.35% 0.61% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 31.99 33.10 39.02 47.14 50.49 46.34 54.63 -29.93%
EPS 0.73 0.78 0.92 2.51 1.35 1.14 1.08 -22.92%
DPS 0.00 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.41 0.41 0.42 0.40 0.43 0.39 0.35 11.09%
Adjusted Per Share Value based on latest NOSH - 501,579
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 19.43 20.11 23.04 27.43 26.93 24.73 26.57 -18.78%
EPS 0.49 0.32 0.16 0.84 0.07 0.07 0.10 187.65%
DPS 0.00 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.2491 0.2491 0.248 0.2327 0.2294 0.2082 0.1703 28.76%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.40 0.385 0.31 0.455 0.44 0.44 0.535 -
P/RPS 1.25 1.16 0.79 0.97 0.87 0.95 0.98 17.56%
P/EPS 49.73 74.02 117.07 31.50 359.20 320.80 251.62 -65.96%
EY 2.01 1.35 0.85 3.17 0.28 0.31 0.40 192.51%
DY 0.00 0.00 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 0.98 0.94 0.74 1.14 1.02 1.13 1.53 -25.63%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 30/06/20 28/02/20 28/11/19 28/08/19 28/05/19 -
Price 0.43 0.40 0.38 0.415 0.45 0.465 0.44 -
P/RPS 1.34 1.21 0.97 0.88 0.89 1.00 0.81 39.74%
P/EPS 53.46 76.91 143.51 28.73 367.37 339.03 206.94 -59.33%
EY 1.87 1.30 0.70 3.48 0.27 0.29 0.48 146.97%
DY 0.00 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 1.05 0.98 0.90 1.04 1.05 1.19 1.26 -11.41%

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