[T7GLOBAL] YoY 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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 530,272 376,164 247,940 208,904 195,100 225,064 221,992 15.60%
PBT 23,504 33,244 14,808 11,604 5,724 7,548 7,488 20.98%
Tax -6,368 -16,720 -3,860 -2,656 -1,152 -3,032 0 -
NP 17,136 16,524 10,948 8,948 4,572 4,516 7,488 14.78%
-
NP to SH 18,476 16,964 10,876 7,568 1,324 876 7,728 15.61%
-
Tax Rate 27.09% 50.29% 26.07% 22.89% 20.13% 40.17% 0.00% -
Total Cost 513,136 359,640 236,992 199,956 190,528 220,548 214,504 15.63%
-
Net Worth 326,351 295,882 266,294 215,777 210,003 144,198 141,771 14.89%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 326,351 295,882 266,294 215,777 210,003 144,198 141,771 14.89%
NOSH 759,055 757,054 757,054 633,854 531,854 419,452 419,452 10.38%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.23% 4.39% 4.42% 4.28% 2.34% 2.01% 3.37% -
ROE 5.66% 5.73% 4.08% 3.51% 0.63% 0.61% 5.45% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 71.49 50.85 33.52 33.89 39.02 54.63 53.24 5.03%
EPS 2.32 2.24 1.48 1.44 0.92 1.08 1.80 4.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.40 0.36 0.35 0.42 0.35 0.34 4.38%
Adjusted Per Share Value based on latest NOSH - 633,854
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 63.07 44.74 29.49 24.85 23.20 26.77 26.40 15.60%
EPS 2.20 2.02 1.29 0.90 0.16 0.10 0.92 15.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3881 0.3519 0.3167 0.2566 0.2498 0.1715 0.1686 14.89%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.525 0.40 0.355 0.395 0.31 0.535 0.53 -
P/RPS 0.73 0.79 1.06 1.17 0.79 0.98 1.00 -5.10%
P/EPS 21.08 17.44 24.14 32.18 117.07 251.62 28.60 -4.95%
EY 4.74 5.73 4.14 3.11 0.85 0.40 3.50 5.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.00 0.99 1.13 0.74 1.53 1.56 -4.40%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 24/05/23 25/05/22 28/05/21 30/06/20 28/05/19 22/05/18 -
Price 0.495 0.425 0.355 0.375 0.38 0.44 0.48 -
P/RPS 0.69 0.84 1.06 1.11 0.97 0.81 0.90 -4.32%
P/EPS 19.87 18.53 24.14 30.55 143.51 206.94 25.90 -4.31%
EY 5.03 5.40 4.14 3.27 0.70 0.48 3.86 4.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.06 0.99 1.07 0.90 1.26 1.41 -3.61%

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