[T7GLOBAL] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 1614.94%
YoY- -7.13%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 365,649 264,345 189,366 232,288 210,439 204,495 83,278 27.94%
PBT 33,053 18,367 7,387 8,043 8,213 9,808 4,825 37.79%
Tax -12,908 -5,397 -4,097 4,343 2,614 -4,146 238 -
NP 20,145 12,970 3,290 12,386 10,827 5,662 5,063 25.86%
-
NP to SH 20,259 10,514 8,126 7,117 7,663 1,883 4,309 29.41%
-
Tax Rate 39.05% 29.38% 55.46% -54.00% -31.83% 42.27% -4.93% -
Total Cost 345,504 251,375 186,076 219,902 199,612 198,833 78,215 28.07%
-
Net Worth 288,485 276,180 174,932 197,103 140,272 48,520 122,094 15.40%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 288,485 276,180 174,932 197,103 140,272 48,520 122,094 15.40%
NOSH 757,054 757,054 531,854 501,579 419,452 419,452 381,546 12.09%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.51% 4.91% 1.74% 5.33% 5.14% 2.77% 6.08% -
ROE 7.02% 3.81% 4.65% 3.61% 5.46% 3.88% 3.53% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 49.43 40.20 36.81 47.14 51.01 50.58 21.83 14.58%
EPS 2.72 2.07 0.64 2.51 2.60 1.47 1.34 12.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.42 0.34 0.40 0.34 0.12 0.32 3.35%
Adjusted Per Share Value based on latest NOSH - 501,579
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 43.49 31.44 22.52 27.63 25.03 24.32 9.90 27.96%
EPS 2.41 1.25 0.97 0.85 0.91 0.22 0.51 29.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3431 0.3285 0.208 0.2344 0.1668 0.0577 0.1452 15.40%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.33 0.35 0.435 0.455 0.32 0.41 0.33 -
P/RPS 0.67 0.87 1.18 0.97 0.63 0.81 1.51 -12.66%
P/EPS 12.05 21.89 27.54 31.50 17.23 88.04 29.22 -13.71%
EY 8.30 4.57 3.63 3.17 5.80 1.14 3.42 15.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 1.28 1.14 0.94 3.42 1.03 -3.14%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 21/02/22 25/02/21 28/02/20 04/03/19 28/02/18 23/02/17 -
Price 0.435 0.37 0.425 0.415 0.49 0.605 0.36 -
P/RPS 0.88 0.92 1.15 0.88 0.96 1.20 1.65 -9.94%
P/EPS 15.88 23.14 26.91 28.73 26.38 129.91 31.88 -10.96%
EY 6.30 4.32 3.72 3.48 3.79 0.77 3.14 12.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.88 1.25 1.04 1.44 5.04 1.13 -0.14%

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