[T7GLOBAL] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 96.34%
YoY- 14.18%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 228,042 212,826 208,904 189,366 164,586 170,324 195,100 10.95%
PBT 12,734 12,742 11,604 7,387 5,164 5,056 5,724 70.33%
Tax -2,850 -3,610 -2,656 -4,097 -1,416 -1,132 -1,152 82.81%
NP 9,884 9,132 8,948 3,290 3,748 3,924 4,572 67.11%
-
NP to SH 9,858 6,480 7,568 8,126 4,138 2,676 1,324 280.83%
-
Tax Rate 22.38% 28.33% 22.89% 55.46% 27.42% 22.39% 20.13% -
Total Cost 218,158 203,694 199,956 186,076 160,838 166,400 190,528 9.43%
-
Net Worth 215,777 215,777 215,777 174,932 210,947 210,947 210,003 1.82%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 6,165 - - - - - -
Div Payout % - 95.14% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 215,777 215,777 215,777 174,932 210,947 210,947 210,003 1.82%
NOSH 633,854 633,854 633,854 531,854 531,854 531,854 531,854 12.39%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.33% 4.29% 4.28% 1.74% 2.28% 2.30% 2.34% -
ROE 4.57% 3.00% 3.51% 4.65% 1.96% 1.27% 0.63% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.99 34.52 33.89 36.81 31.99 33.10 39.02 -3.49%
EPS 1.60 1.48 1.44 0.64 0.73 0.78 0.92 44.56%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.34 0.41 0.41 0.42 -11.43%
Adjusted Per Share Value based on latest NOSH - 531,854
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.93 25.13 24.67 22.36 19.43 20.11 23.04 10.95%
EPS 1.16 0.77 0.89 0.96 0.49 0.32 0.16 274.14%
DPS 0.00 0.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2548 0.2548 0.2548 0.2066 0.2491 0.2491 0.248 1.81%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.335 0.36 0.395 0.435 0.40 0.385 0.31 -
P/RPS 0.91 1.04 1.17 1.18 1.25 1.16 0.79 9.87%
P/EPS 20.95 34.25 32.18 27.54 49.73 74.02 117.07 -68.21%
EY 4.77 2.92 3.11 3.63 2.01 1.35 0.85 215.45%
DY 0.00 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 1.13 1.28 0.98 0.94 0.74 18.92%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 28/05/21 25/02/21 26/11/20 26/08/20 30/06/20 -
Price 0.39 0.355 0.375 0.425 0.43 0.40 0.38 -
P/RPS 1.05 1.03 1.11 1.15 1.34 1.21 0.97 5.42%
P/EPS 24.39 33.77 30.55 26.91 53.46 76.91 143.51 -69.28%
EY 4.10 2.96 3.27 3.72 1.87 1.30 0.70 224.58%
DY 0.00 2.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.01 1.07 1.25 1.05 0.98 0.90 14.99%

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