[T7GLOBAL] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -14.38%
YoY- 142.15%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 565,142 396,152 229,888 212,826 170,324 209,458 225,646 16.51%
PBT 47,318 34,248 18,030 12,742 5,056 7,500 4,410 48.45%
Tax -16,838 -13,792 -7,014 -3,610 -1,132 -2,596 3,446 -
NP 30,480 20,456 11,016 9,132 3,924 4,904 7,856 25.32%
-
NP to SH 30,484 21,336 10,736 6,480 2,676 620 7,104 27.44%
-
Tax Rate 35.58% 40.27% 38.90% 28.33% 22.39% 34.61% -78.14% -
Total Cost 534,662 375,696 218,872 203,694 166,400 204,554 217,790 16.13%
-
Net Worth 382,639 303,279 273,691 215,777 210,947 176,295 141,771 17.97%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - 6,165 - - - -
Div Payout % - - - 95.14% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 382,639 303,279 273,691 215,777 210,947 176,295 141,771 17.97%
NOSH 817,923 757,054 757,054 633,854 531,854 501,579 419,452 11.76%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.39% 5.16% 4.79% 4.29% 2.30% 2.34% 3.48% -
ROE 7.97% 7.04% 3.92% 3.00% 1.27% 0.35% 5.01% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 72.37 53.56 31.08 34.52 33.10 46.34 54.11 4.96%
EPS 4.00 2.76 1.48 1.48 0.78 1.14 1.88 13.39%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.49 0.41 0.37 0.35 0.41 0.39 0.34 6.27%
Adjusted Per Share Value based on latest NOSH - 633,854
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 67.21 47.11 27.34 25.31 20.26 24.91 26.84 16.51%
EPS 3.63 2.54 1.28 0.77 0.32 0.07 0.84 27.59%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.4551 0.3607 0.3255 0.2566 0.2509 0.2097 0.1686 17.98%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.495 0.445 0.32 0.36 0.385 0.44 0.415 -
P/RPS 0.68 0.83 1.03 1.04 1.16 0.95 0.77 -2.04%
P/EPS 12.68 15.43 22.05 34.25 74.02 320.80 24.36 -10.30%
EY 7.89 6.48 4.54 2.92 1.35 0.31 4.11 11.47%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 1.01 1.09 0.86 1.03 0.94 1.13 1.22 -3.09%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 24/08/23 25/08/22 25/08/21 26/08/20 28/08/19 21/08/18 -
Price 0.49 0.485 0.32 0.355 0.40 0.465 0.445 -
P/RPS 0.68 0.91 1.03 1.03 1.21 1.00 0.82 -3.06%
P/EPS 12.55 16.81 22.05 33.77 76.91 339.03 26.12 -11.48%
EY 7.97 5.95 4.54 2.96 1.30 0.29 3.83 12.97%
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 1.00 1.18 0.86 1.01 0.98 1.19 1.31 -4.39%

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