[T7GLOBAL] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 113.87%
YoY- 105.65%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 139,038 120,457 101,172 83,278 64,807 63,679 64,533 66.73%
PBT 12,877 8,969 9,516 4,826 -29,409 -77,582 -76,497 -
Tax 694 704 495 238 -1,673 -2,475 -2,480 -
NP 13,571 9,673 10,011 5,064 -31,082 -80,057 -78,977 -
-
NP to SH 10,777 7,098 9,253 4,310 -31,082 -80,057 -78,977 -
-
Tax Rate -5.39% -7.85% -5.20% -4.93% - - - -
Total Cost 125,467 110,784 91,161 78,214 95,889 143,736 143,510 -8.56%
-
Net Worth 125,092 122,094 121,302 45,785 109,930 115,764 113,346 6.78%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 125,092 122,094 121,302 45,785 109,930 115,764 113,346 6.78%
NOSH 381,546 381,546 379,069 381,546 379,069 385,882 377,822 0.65%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.76% 8.03% 9.90% 6.08% -47.96% -125.72% -122.38% -
ROE 8.62% 5.81% 7.63% 9.41% -28.27% -69.15% -69.68% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 36.68 31.57 26.69 21.83 17.10 16.50 17.08 66.37%
EPS 2.84 1.86 2.44 1.13 -8.20 -20.75 -20.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.32 0.32 0.12 0.29 0.30 0.30 6.55%
Adjusted Per Share Value based on latest NOSH - 381,546
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.54 14.33 12.03 9.90 7.71 7.57 7.67 66.83%
EPS 1.28 0.84 1.10 0.51 -3.70 -9.52 -9.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1488 0.1452 0.1443 0.0545 0.1307 0.1377 0.1348 6.80%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.39 0.40 0.42 0.33 0.31 0.30 0.32 -
P/RPS 1.06 1.27 1.57 1.51 1.81 1.82 1.87 -31.48%
P/EPS 13.72 21.50 17.21 29.21 -3.78 -1.45 -1.53 -
EY 7.29 4.65 5.81 3.42 -26.45 -69.15 -65.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.25 1.31 2.75 1.07 1.00 1.07 6.73%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 28/08/17 16/05/17 23/02/17 23/11/16 25/08/16 23/05/16 -
Price 0.40 0.40 0.405 0.36 0.31 0.315 0.33 -
P/RPS 1.09 1.27 1.52 1.65 1.81 1.91 1.93 -31.65%
P/EPS 14.07 21.50 16.59 31.87 -3.78 -1.52 -1.58 -
EY 7.11 4.65 6.03 3.14 -26.45 -65.86 -63.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.25 1.27 3.00 1.07 1.05 1.10 6.55%

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