[T7GLOBAL] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -82.36%
YoY- -55.89%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 268,306 253,630 230,109 204,495 139,038 120,457 101,172 91.47%
PBT 11,288 11,431 11,418 9,808 12,877 8,969 9,516 12.04%
Tax -3,358 -2,423 -4,146 -4,146 694 704 495 -
NP 7,930 9,008 7,272 5,662 13,571 9,673 10,011 -14.37%
-
NP to SH 4,454 6,692 3,575 1,901 10,777 7,098 9,253 -38.55%
-
Tax Rate 29.75% 21.20% 36.31% 42.27% -5.39% -7.85% -5.20% -
Total Cost 260,376 244,622 222,837 198,833 125,467 110,784 91,161 101.17%
-
Net Worth 141,596 141,771 141,771 48,520 125,092 122,094 121,302 10.85%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 141,596 141,771 141,771 48,520 125,092 122,094 121,302 10.85%
NOSH 419,452 419,452 419,452 419,452 381,546 381,546 379,069 6.97%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.96% 3.55% 3.16% 2.77% 9.76% 8.03% 9.90% -
ROE 3.15% 4.72% 2.52% 3.92% 8.62% 5.81% 7.63% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 64.43 60.83 55.19 50.58 36.68 31.57 26.69 79.85%
EPS 1.07 1.60 0.86 0.47 2.84 1.86 2.44 -42.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.34 0.12 0.33 0.32 0.32 4.12%
Adjusted Per Share Value based on latest NOSH - 419,452
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 31.91 30.16 27.37 24.32 16.54 14.33 12.03 91.50%
EPS 0.53 0.80 0.43 0.23 1.28 0.84 1.10 -38.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1684 0.1686 0.1686 0.0577 0.1488 0.1452 0.1443 10.83%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.425 0.415 0.53 0.41 0.39 0.40 0.42 -
P/RPS 0.66 0.68 0.96 0.81 1.06 1.27 1.57 -43.85%
P/EPS 39.74 25.86 61.82 87.21 13.72 21.50 17.21 74.61%
EY 2.52 3.87 1.62 1.15 7.29 4.65 5.81 -42.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.22 1.56 3.42 1.18 1.25 1.31 -3.07%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 21/08/18 22/05/18 28/02/18 20/11/17 28/08/17 16/05/17 -
Price 0.365 0.445 0.48 0.605 0.40 0.40 0.405 -
P/RPS 0.57 0.73 0.87 1.20 1.09 1.27 1.52 -47.96%
P/EPS 34.13 27.73 55.99 128.68 14.07 21.50 16.59 61.68%
EY 2.93 3.61 1.79 0.78 7.11 4.65 6.03 -38.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.31 1.41 5.04 1.21 1.25 1.27 -10.78%

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