[T7GLOBAL] QoQ Cumulative 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- 161.79%
YoY- 14.18%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 171,032 106,413 52,226 189,366 123,440 85,162 48,775 130.63%
PBT 9,551 6,371 2,901 7,387 3,873 2,528 1,431 254.08%
Tax -2,138 -1,805 -664 -4,097 -1,062 -566 -288 280.08%
NP 7,413 4,566 2,237 3,290 2,811 1,962 1,143 247.37%
-
NP to SH 7,394 3,240 1,892 8,126 3,104 1,338 331 691.67%
-
Tax Rate 22.39% 28.33% 22.89% 55.46% 27.42% 22.39% 20.13% -
Total Cost 163,619 101,847 49,989 186,076 120,629 83,200 47,632 127.49%
-
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 - 3,082 - - - - - -
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 3.43% 1.50% 0.88% 4.65% 1.47% 0.63% 0.16% -
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 27.74 17.26 8.47 36.81 23.99 16.55 9.75 100.65%
EPS 1.20 0.74 0.36 0.64 0.55 0.39 0.23 200.51%
DPS 0.00 0.50 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 20.19 12.56 6.17 22.36 14.58 10.06 5.76 130.57%
EPS 0.87 0.38 0.22 0.96 0.37 0.16 0.04 677.72%
DPS 0.00 0.36 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 1.21 2.09 4.66 1.18 1.67 2.33 3.18 -47.45%
P/EPS 27.93 68.50 128.71 27.54 66.30 148.05 468.29 -84.70%
EY 3.58 1.46 0.78 3.63 1.51 0.68 0.21 561.24%
DY 0.00 1.39 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 1.41 2.06 4.43 1.15 1.79 2.42 3.90 -49.21%
P/EPS 32.52 67.55 122.19 26.91 71.27 153.81 574.03 -85.22%
EY 3.08 1.48 0.82 3.72 1.40 0.65 0.17 588.60%
DY 0.00 1.41 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