[T7GLOBAL] QoQ TTM 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- 87.83%
YoY- -7.11%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 184,661 212,721 224,797 232,288 215,941 202,346 211,208 -8.54%
PBT 6,930 6,820 7,587 8,043 7,943 9,759 8,228 -10.78%
Tax 3,281 5,075 4,813 4,343 1,825 -408 1,855 46.10%
NP 10,211 11,895 12,400 12,386 9,768 9,351 10,083 0.84%
-
NP to SH 9,806 8,144 7,229 7,117 3,789 4,421 5,949 39.41%
-
Tax Rate -47.34% -74.41% -63.44% -54.00% -22.98% 4.18% -22.54% -
Total Cost 174,450 200,826 212,397 219,902 206,173 192,995 201,125 -9.02%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 5.53% 5.59% 5.52% 5.33% 4.52% 4.62% 4.77% -
ROE 4.65% 3.86% 3.44% 3.61% 1.95% 2.51% 4.13% -
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 35.89 41.34 44.96 47.14 47.80 44.76 51.26 -21.09%
EPS 1.91 1.58 1.45 1.44 0.84 0.98 1.44 20.65%
DPS 0.00 0.00 0.00 0.00 0.00 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 22.58 26.01 27.48 28.40 26.40 24.74 25.82 -8.52%
EPS 1.20 1.00 0.88 0.87 0.46 0.54 0.73 39.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2579 0.2579 0.2568 0.241 0.2375 0.2155 0.1763 28.77%
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 1.11 0.93 0.69 0.97 0.92 0.98 1.04 4.42%
P/EPS 20.99 24.32 21.44 31.50 52.46 44.99 37.05 -31.46%
EY 4.76 4.11 4.66 3.17 1.91 2.22 2.70 45.78%
DY 0.00 0.00 0.00 0.00 0.00 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 0.385 0.415 0.45 0.465 0.44 -
P/RPS 1.20 0.97 0.86 0.88 0.94 1.04 0.86 24.79%
P/EPS 22.56 25.27 26.63 28.73 53.65 47.55 30.47 -18.11%
EY 4.43 3.96 3.76 3.48 1.86 2.10 3.28 22.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.98 0.92 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