[T7GLOBAL] QoQ TTM 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- 51.83%
YoY- 134.67%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 253,630 230,109 204,495 139,038 120,457 101,172 83,278 110.53%
PBT 11,431 11,418 9,808 12,877 8,969 9,516 4,826 77.97%
Tax -2,423 -4,146 -4,146 694 704 495 238 -
NP 9,008 7,272 5,662 13,571 9,673 10,011 5,064 46.96%
-
NP to SH 6,692 3,575 1,901 10,777 7,098 9,253 4,310 34.19%
-
Tax Rate 21.20% 36.31% 42.27% -5.39% -7.85% -5.20% -4.93% -
Total Cost 244,622 222,837 198,833 125,467 110,784 91,161 78,214 114.31%
-
Net Worth 141,771 141,771 48,520 125,092 122,094 121,302 45,785 112.88%
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 45,785 112.88%
NOSH 419,452 419,452 419,452 381,546 381,546 379,069 381,546 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 3.55% 3.16% 2.77% 9.76% 8.03% 9.90% 6.08% -
ROE 4.72% 2.52% 3.92% 8.62% 5.81% 7.63% 9.41% -
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 60.83 55.19 50.58 36.68 31.57 26.69 21.83 98.39%
EPS 1.60 0.86 0.47 2.84 1.86 2.44 1.13 26.17%
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 0.12 100.61%
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 29.95 27.17 24.15 16.42 14.22 11.95 9.83 110.59%
EPS 0.79 0.42 0.22 1.27 0.84 1.09 0.51 33.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1674 0.1674 0.0573 0.1477 0.1442 0.1432 0.0541 112.78%
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 0.68 0.96 0.81 1.06 1.27 1.57 1.51 -41.33%
P/EPS 25.86 61.82 87.21 13.72 21.50 17.21 29.21 -7.82%
EY 3.87 1.62 1.15 7.29 4.65 5.81 3.42 8.61%
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 2.75 -41.91%
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 0.73 0.87 1.20 1.09 1.27 1.52 1.65 -42.02%
P/EPS 27.73 55.99 128.68 14.07 21.50 16.59 31.87 -8.88%
EY 3.61 1.79 0.78 7.11 4.65 6.03 3.14 9.77%
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 3.00 -42.53%

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