[T7GLOBAL] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -81.4%
YoY- 51.14%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 376,164 247,940 208,904 195,100 225,064 221,992 119,536 21.04%
PBT 33,244 14,808 11,604 5,724 7,548 7,488 1,048 77.87%
Tax -16,720 -3,860 -2,656 -1,152 -3,032 0 0 -
NP 16,524 10,948 8,948 4,572 4,516 7,488 1,048 58.31%
-
NP to SH 16,964 10,876 7,568 1,324 876 7,728 1,032 59.42%
-
Tax Rate 50.29% 26.07% 22.89% 20.13% 40.17% 0.00% 0.00% -
Total Cost 359,640 236,992 199,956 190,528 220,548 214,504 118,488 20.31%
-
Net Worth 295,882 266,294 215,777 210,003 144,198 141,771 121,302 16.01%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 295,882 266,294 215,777 210,003 144,198 141,771 121,302 16.01%
NOSH 757,054 757,054 633,854 531,854 419,452 419,452 381,546 12.09%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.39% 4.42% 4.28% 2.34% 2.01% 3.37% 0.88% -
ROE 5.73% 4.08% 3.51% 0.63% 0.61% 5.45% 0.85% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 50.85 33.52 33.89 39.02 54.63 53.24 31.53 8.28%
EPS 2.24 1.48 1.44 0.92 1.08 1.80 0.28 41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.36 0.35 0.42 0.35 0.34 0.32 3.78%
Adjusted Per Share Value based on latest NOSH - 531,854
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 44.74 29.49 24.85 23.20 26.77 26.40 14.22 21.03%
EPS 2.02 1.29 0.90 0.16 0.10 0.92 0.12 60.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3519 0.3167 0.2566 0.2498 0.1715 0.1686 0.1443 16.01%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.40 0.355 0.395 0.31 0.535 0.53 0.42 -
P/RPS 0.79 1.06 1.17 0.79 0.98 1.00 1.33 -8.31%
P/EPS 17.44 24.14 32.18 117.07 251.62 28.60 154.27 -30.45%
EY 5.73 4.14 3.11 0.85 0.40 3.50 0.65 43.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 1.13 0.74 1.53 1.56 1.31 -4.39%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 25/05/22 28/05/21 30/06/20 28/05/19 22/05/18 16/05/17 -
Price 0.425 0.355 0.375 0.38 0.44 0.48 0.405 -
P/RPS 0.84 1.06 1.11 0.97 0.81 0.90 1.28 -6.77%
P/EPS 18.53 24.14 30.55 143.51 206.94 25.90 148.76 -29.31%
EY 5.40 4.14 3.27 0.70 0.48 3.86 0.67 41.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.99 1.07 0.90 1.26 1.41 1.27 -2.96%

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