[T7GLOBAL] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -14.38%
YoY- 142.15%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 247,940 264,345 228,042 212,826 208,904 189,366 164,586 31.44%
PBT 14,808 18,367 12,734 12,742 11,604 7,387 5,164 101.96%
Tax -3,860 -5,397 -2,850 -3,610 -2,656 -4,097 -1,416 95.26%
NP 10,948 12,970 9,884 9,132 8,948 3,290 3,748 104.47%
-
NP to SH 10,876 10,514 9,858 6,480 7,568 8,126 4,138 90.56%
-
Tax Rate 26.07% 29.38% 22.38% 28.33% 22.89% 55.46% 27.42% -
Total Cost 236,992 251,375 218,158 203,694 199,956 186,076 160,838 29.51%
-
Net Worth 266,294 276,180 215,777 215,777 215,777 174,932 210,947 16.82%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - 6,165 - - - -
Div Payout % - - - 95.14% - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 266,294 276,180 215,777 215,777 215,777 174,932 210,947 16.82%
NOSH 757,054 757,054 633,854 633,854 633,854 531,854 531,854 26.56%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.42% 4.91% 4.33% 4.29% 4.28% 1.74% 2.28% -
ROE 4.08% 3.81% 4.57% 3.00% 3.51% 4.65% 1.96% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 33.52 40.20 36.99 34.52 33.89 36.81 31.99 3.16%
EPS 1.48 2.07 1.60 1.48 1.44 0.64 0.73 60.25%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.36 0.42 0.35 0.35 0.35 0.34 0.41 -8.31%
Adjusted Per Share Value based on latest NOSH - 633,854
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 29.49 31.44 27.12 25.31 24.85 22.52 19.57 31.47%
EPS 1.29 1.25 1.17 0.77 0.90 0.97 0.49 90.77%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.3167 0.3285 0.2566 0.2566 0.2566 0.208 0.2509 16.81%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.355 0.35 0.335 0.36 0.395 0.435 0.40 -
P/RPS 1.06 0.87 0.91 1.04 1.17 1.18 1.25 -10.41%
P/EPS 24.14 21.89 20.95 34.25 32.18 27.54 49.73 -38.26%
EY 4.14 4.57 4.77 2.92 3.11 3.63 2.01 61.95%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.99 0.83 0.96 1.03 1.13 1.28 0.98 0.67%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 21/02/22 24/11/21 25/08/21 28/05/21 25/02/21 26/11/20 -
Price 0.355 0.37 0.39 0.355 0.375 0.425 0.43 -
P/RPS 1.06 0.92 1.05 1.03 1.11 1.15 1.34 -14.47%
P/EPS 24.14 23.14 24.39 33.77 30.55 26.91 53.46 -41.17%
EY 4.14 4.32 4.10 2.96 3.27 3.72 1.87 69.94%
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.99 0.88 1.11 1.01 1.07 1.25 1.05 -3.85%

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