[T7GLOBAL] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -6.87%
YoY- 471.6%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 264,345 228,042 212,826 208,904 189,366 164,586 170,324 33.94%
PBT 18,367 12,734 12,742 11,604 7,387 5,164 5,056 135.75%
Tax -5,397 -2,850 -3,610 -2,656 -4,097 -1,416 -1,132 182.46%
NP 12,970 9,884 9,132 8,948 3,290 3,748 3,924 121.40%
-
NP to SH 10,514 9,858 6,480 7,568 8,126 4,138 2,676 148.37%
-
Tax Rate 29.38% 22.38% 28.33% 22.89% 55.46% 27.42% 22.39% -
Total Cost 251,375 218,158 203,694 199,956 186,076 160,838 166,400 31.55%
-
Net Worth 276,180 215,777 215,777 215,777 174,932 210,947 210,947 19.61%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 6,165 - - - - -
Div Payout % - - 95.14% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 276,180 215,777 215,777 215,777 174,932 210,947 210,947 19.61%
NOSH 757,054 633,854 633,854 633,854 531,854 531,854 531,854 26.45%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.91% 4.33% 4.29% 4.28% 1.74% 2.28% 2.30% -
ROE 3.81% 4.57% 3.00% 3.51% 4.65% 1.96% 1.27% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 40.20 36.99 34.52 33.89 36.81 31.99 33.10 13.79%
EPS 2.07 1.60 1.48 1.44 0.64 0.73 0.78 91.34%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.35 0.35 0.35 0.34 0.41 0.41 1.61%
Adjusted Per Share Value based on latest NOSH - 633,854
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 31.44 27.12 25.31 24.85 22.52 19.57 20.26 33.93%
EPS 1.25 1.17 0.77 0.90 0.97 0.49 0.32 147.41%
DPS 0.00 0.00 0.73 0.00 0.00 0.00 0.00 -
NAPS 0.3285 0.2566 0.2566 0.2566 0.208 0.2509 0.2509 19.62%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.35 0.335 0.36 0.395 0.435 0.40 0.385 -
P/RPS 0.87 0.91 1.04 1.17 1.18 1.25 1.16 -17.40%
P/EPS 21.89 20.95 34.25 32.18 27.54 49.73 74.02 -55.51%
EY 4.57 4.77 2.92 3.11 3.63 2.01 1.35 124.95%
DY 0.00 0.00 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.96 1.03 1.13 1.28 0.98 0.94 -7.94%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 24/11/21 25/08/21 28/05/21 25/02/21 26/11/20 26/08/20 -
Price 0.37 0.39 0.355 0.375 0.425 0.43 0.40 -
P/RPS 0.92 1.05 1.03 1.11 1.15 1.34 1.21 -16.65%
P/EPS 23.14 24.39 33.77 30.55 26.91 53.46 76.91 -55.00%
EY 4.32 4.10 2.96 3.27 3.72 1.87 1.30 122.19%
DY 0.00 0.00 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.11 1.01 1.07 1.25 1.05 0.98 -6.90%

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