[T7GLOBAL] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -24.89%
YoY- -37.87%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 250,750 170,411 93,313 65,926 61,221 44,874 102,740 16.02%
PBT 24,030 20,178 8,816 3,514 3,058 2,958 6,033 25.88%
Tax -10,176 -8,854 -3,259 -3,035 4,343 1,825 -4,146 16.13%
NP 13,854 11,324 5,557 479 7,401 4,783 1,887 39.39%
-
NP to SH 14,378 11,329 3,120 5,022 6,702 3,374 166 110.27%
-
Tax Rate 42.35% 43.88% 36.97% 86.37% -142.02% -61.70% 68.72% -
Total Cost 236,896 159,087 87,756 65,447 53,820 40,091 100,853 15.28%
-
Net Worth 326,350 288,485 276,180 174,932 197,103 140,272 48,520 37.37%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 3,287 - - - - -
Div Payout % - - 105.38% - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 326,350 288,485 276,180 174,932 197,103 140,272 48,520 37.37%
NOSH 759,054 757,054 757,054 531,854 501,579 419,452 419,452 10.38%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.53% 6.65% 5.96% 0.73% 12.09% 10.66% 1.84% -
ROE 4.41% 3.93% 1.13% 2.87% 3.40% 2.41% 0.34% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 33.81 23.04 14.19 12.81 12.42 10.88 25.41 4.87%
EPS 1.87 1.53 0.85 0.09 1.50 1.16 0.47 25.86%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.39 0.42 0.34 0.40 0.34 0.12 24.16%
Adjusted Per Share Value based on latest NOSH - 757,054
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 29.61 20.12 11.02 7.78 7.23 5.30 12.13 16.02%
EPS 1.70 1.34 0.37 0.59 0.79 0.40 0.02 109.61%
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.3853 0.3406 0.3261 0.2066 0.2327 0.1656 0.0573 37.36%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.44 0.33 0.35 0.435 0.455 0.32 0.41 -
P/RPS 1.30 1.43 2.47 3.39 3.66 2.94 1.61 -3.50%
P/EPS 22.70 21.55 73.77 44.57 33.45 39.13 998.67 -46.76%
EY 4.41 4.64 1.36 2.24 2.99 2.56 0.10 87.90%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 0.83 1.28 1.14 0.94 3.42 -18.52%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 21/02/22 25/02/21 28/02/20 04/03/19 28/02/18 -
Price 0.525 0.435 0.37 0.425 0.415 0.49 0.605 -
P/RPS 1.55 1.89 2.61 3.32 3.34 4.50 2.38 -6.89%
P/EPS 27.08 28.40 77.98 43.54 30.51 59.92 1,473.65 -48.61%
EY 3.69 3.52 1.28 2.30 3.28 1.67 0.07 93.57%
DY 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.12 0.88 1.25 1.04 1.44 5.04 -21.37%

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