[T7GLOBAL] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
04-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 72.03%
YoY- 303.05%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 215,941 202,346 211,208 210,440 268,306 253,630 230,109 -4.14%
PBT 7,943 9,759 8,228 8,213 11,288 11,431 11,418 -21.47%
Tax 1,825 -408 1,855 2,613 -3,358 -2,423 -4,146 -
NP 9,768 9,351 10,083 10,826 7,930 9,008 7,272 21.71%
-
NP to SH 3,789 4,421 5,949 7,662 4,454 6,692 3,575 3.94%
-
Tax Rate -22.98% 4.18% -22.54% -31.82% 29.75% 21.20% 36.31% -
Total Cost 206,173 192,995 201,125 199,614 260,376 244,622 222,837 -5.04%
-
Net Worth 194,242 176,295 144,198 140,272 141,596 141,771 141,771 23.33%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 194,242 176,295 144,198 140,272 141,596 141,771 141,771 23.33%
NOSH 501,579 501,579 419,452 419,452 419,452 419,452 419,452 12.64%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.52% 4.62% 4.77% 5.14% 2.96% 3.55% 3.16% -
ROE 1.95% 2.51% 4.13% 5.46% 3.15% 4.72% 2.52% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 47.80 44.76 51.26 51.01 64.43 60.83 55.19 -9.13%
EPS 0.84 0.98 1.44 1.86 1.07 1.60 0.86 -1.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.39 0.35 0.34 0.34 0.34 0.34 16.93%
Adjusted Per Share Value based on latest NOSH - 419,452
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.50 23.89 24.94 24.85 31.68 29.95 27.17 -4.13%
EPS 0.45 0.52 0.70 0.90 0.53 0.79 0.42 4.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2294 0.2082 0.1703 0.1656 0.1672 0.1674 0.1674 23.35%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.44 0.44 0.535 0.32 0.425 0.415 0.53 -
P/RPS 0.92 0.98 1.04 0.63 0.66 0.68 0.96 -2.79%
P/EPS 52.46 44.99 37.05 17.23 39.74 25.86 61.82 -10.35%
EY 1.91 2.22 2.70 5.80 2.52 3.87 1.62 11.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.13 1.53 0.94 1.25 1.22 1.56 -24.64%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 28/05/19 04/03/19 28/11/18 21/08/18 22/05/18 -
Price 0.45 0.465 0.44 0.52 0.365 0.445 0.48 -
P/RPS 0.94 1.04 0.86 1.02 0.57 0.73 0.87 5.28%
P/EPS 53.65 47.55 30.47 28.00 34.13 27.73 55.99 -2.80%
EY 1.86 2.10 3.28 3.57 2.93 3.61 1.79 2.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.19 1.26 1.53 1.07 1.31 1.41 -17.82%

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