[T7GLOBAL] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 310.41%
YoY- 648.84%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 210,439 220,753 225,646 221,992 204,495 135,673 127,376 39.62%
PBT 8,213 7,006 4,410 7,488 9,808 5,033 1,160 267.40%
Tax 2,614 1,052 3,446 0 -4,146 0 0 -
NP 10,827 8,058 7,856 7,488 5,662 5,033 1,160 341.50%
-
NP to SH 7,663 5,718 7,104 7,728 1,883 2,289 -2,482 -
-
Tax Rate -31.83% -15.02% -78.14% 0.00% 42.27% 0.00% 0.00% -
Total Cost 199,612 212,694 217,790 214,504 198,833 130,640 126,216 35.62%
-
Net Worth 140,272 141,596 141,771 141,771 48,520 125,092 122,094 9.66%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 140,272 141,596 141,771 141,771 48,520 125,092 122,094 9.66%
NOSH 419,452 419,452 419,452 419,452 419,452 381,546 381,546 6.49%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.14% 3.65% 3.48% 3.37% 2.77% 3.71% 0.91% -
ROE 5.46% 4.04% 5.01% 5.45% 3.88% 1.83% -2.03% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 51.01 53.01 54.11 53.24 50.58 35.79 33.38 32.56%
EPS 2.60 1.93 1.88 1.80 1.47 1.33 0.30 320.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.34 0.34 0.12 0.33 0.32 4.11%
Adjusted Per Share Value based on latest NOSH - 419,452
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 25.03 26.25 26.84 26.40 24.32 16.14 15.15 39.62%
EPS 0.91 0.68 0.84 0.92 0.22 0.27 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1668 0.1684 0.1686 0.1686 0.0577 0.1488 0.1452 9.65%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.32 0.425 0.415 0.53 0.41 0.39 0.40 -
P/RPS 0.63 0.80 0.77 1.00 0.81 1.09 1.20 -34.84%
P/EPS 17.23 30.95 24.36 28.60 88.04 64.58 -61.49 -
EY 5.80 3.23 4.11 3.50 1.14 1.55 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.25 1.22 1.56 3.42 1.18 1.25 -17.26%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 04/03/19 28/11/18 21/08/18 22/05/18 28/02/18 20/11/17 28/08/17 -
Price 0.49 0.365 0.445 0.48 0.605 0.40 0.40 -
P/RPS 0.96 0.69 0.82 0.90 1.20 1.12 1.20 -13.78%
P/EPS 26.38 26.58 26.12 25.90 129.91 66.23 -61.49 -
EY 3.79 3.76 3.83 3.86 0.77 1.51 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.07 1.31 1.41 5.04 1.21 1.25 9.86%

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