[T7GLOBAL] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 168.3%
YoY- 105.65%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 232,288 210,439 204,495 83,278 60,683 107,345 327,791 -5.57%
PBT 8,043 8,213 9,808 4,825 -73,804 205 12,739 -7.37%
Tax 4,343 2,614 -4,146 238 -2,451 856 1,294 22.34%
NP 12,386 10,827 5,662 5,063 -76,255 1,061 14,033 -2.05%
-
NP to SH 7,117 7,663 1,883 4,309 -76,255 1,061 10,910 -6.86%
-
Tax Rate -54.00% -31.83% 42.27% -4.93% - -417.56% -10.16% -
Total Cost 219,902 199,612 198,833 78,215 136,938 106,284 313,758 -5.74%
-
Net Worth 197,103 140,272 48,520 122,094 120,919 186,589 422,868 -11.94%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 197,103 140,272 48,520 122,094 120,919 186,589 422,868 -11.94%
NOSH 501,579 419,452 419,452 381,546 377,874 365,862 845,736 -8.33%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.33% 5.14% 2.77% 6.08% -125.66% 0.99% 4.28% -
ROE 3.61% 5.46% 3.88% 3.53% -63.06% 0.57% 2.58% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 47.14 51.01 50.58 21.83 16.06 29.34 38.76 3.31%
EPS 2.51 2.60 1.47 1.34 -20.18 0.29 3.52 -5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.34 0.12 0.32 0.32 0.51 0.50 -3.64%
Adjusted Per Share Value based on latest NOSH - 381,546
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 27.43 24.85 24.15 9.83 7.17 12.67 38.70 -5.57%
EPS 0.84 0.90 0.22 0.51 -9.00 0.13 1.29 -6.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2327 0.1656 0.0573 0.1442 0.1428 0.2203 0.4993 -11.94%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.455 0.32 0.41 0.33 0.34 0.36 0.63 -
P/RPS 0.97 0.63 0.81 1.51 2.12 1.23 1.63 -8.28%
P/EPS 31.50 17.23 88.04 29.22 -1.68 124.14 48.84 -7.04%
EY 3.17 5.80 1.14 3.42 -59.35 0.81 2.05 7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.94 3.42 1.03 1.06 0.71 1.26 -1.65%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 04/03/19 28/02/18 23/02/17 23/02/16 26/02/15 27/02/14 -
Price 0.415 0.49 0.605 0.36 0.325 0.55 0.59 -
P/RPS 0.88 0.96 1.20 1.65 2.02 1.87 1.52 -8.70%
P/EPS 28.73 26.38 129.91 31.88 -1.61 189.66 45.74 -7.45%
EY 3.48 3.79 0.77 3.14 -62.09 0.53 2.19 8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.44 5.04 1.13 1.02 1.08 1.18 -2.08%

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