[TOPGLOV] QoQ Cumulative Quarter Result on 30-Nov-2019 [#1]

Announcement Date
17-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
30-Nov-2019 [#1]
Profit Trend
QoQ- -69.93%
YoY- 1.25%
View:
Show?
Cumulative Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 7,236,317 4,127,201 2,438,877 1,209,100 4,801,759 3,612,165 2,421,930 106.75%
PBT 2,301,400 677,846 255,826 125,452 430,748 349,588 267,349 317.29%
Tax -397,585 -100,044 -28,057 -13,695 -57,136 -56,052 -49,001 301.23%
NP 1,903,815 577,802 227,769 111,757 373,612 293,536 218,348 320.85%
-
NP to SH 1,866,999 575,004 227,109 111,426 370,564 290,512 215,847 318.62%
-
Tax Rate 17.28% 14.76% 10.97% 10.92% 13.26% 16.03% 18.33% -
Total Cost 5,332,502 3,549,399 2,211,108 1,097,343 4,428,147 3,318,629 2,203,582 79.76%
-
Net Worth 4,940,287 3,302,584 3,968,221 2,580,559 2,432,559 2,477,738 2,503,271 57.01%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div 958,091 256,014 - - 192,044 89,402 - -
Div Payout % 51.32% 44.52% - - 51.82% 30.77% - -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 4,940,287 3,302,584 3,968,221 2,580,559 2,432,559 2,477,738 2,503,271 57.01%
NOSH 2,708,825 2,607,765 2,562,387 2,560,589 2,560,589 2,560,587 2,560,581 3.80%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 26.31% 14.00% 9.34% 9.24% 7.78% 8.13% 9.02% -
ROE 37.79% 17.41% 5.72% 4.32% 15.23% 11.72% 8.62% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 89.35 161.21 95.26 47.32 187.53 141.41 94.82 -3.86%
EPS 23.31 22.46 8.87 4.36 14.47 11.37 8.45 96.08%
DPS 11.83 10.00 0.00 0.00 7.50 3.50 0.00 -
NAPS 0.61 1.29 1.55 1.01 0.95 0.97 0.98 -26.99%
Adjusted Per Share Value based on latest NOSH - 2,560,589
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 88.16 50.28 29.71 14.73 58.50 44.01 29.51 106.74%
EPS 22.75 7.01 2.77 1.36 4.51 3.54 2.63 318.64%
DPS 11.67 3.12 0.00 0.00 2.34 1.09 0.00 -
NAPS 0.6019 0.4024 0.4835 0.3144 0.2964 0.3019 0.305 57.00%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 26.28 13.30 5.64 4.50 4.75 5.05 4.54 -
P/RPS 29.41 8.25 5.92 9.51 2.53 3.57 4.79 233.46%
P/EPS 114.00 59.22 63.58 103.19 32.82 44.40 53.73 64.74%
EY 0.88 1.69 1.57 0.97 3.05 2.25 1.86 -39.14%
DY 0.45 0.75 0.00 0.00 1.58 0.69 0.00 -
P/NAPS 43.08 10.31 3.64 4.46 5.00 5.21 4.63 339.40%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 17/09/20 11/06/20 19/03/20 17/12/19 26/09/19 18/06/19 22/03/19 -
Price 7.79 17.36 5.85 4.43 4.68 4.71 4.43 -
P/RPS 8.72 10.77 6.14 9.36 2.50 3.33 4.67 51.34%
P/EPS 33.79 77.29 65.95 101.58 32.34 41.41 52.43 -25.28%
EY 2.96 1.29 1.52 0.98 3.09 2.41 1.91 33.74%
DY 1.52 0.58 0.00 0.00 1.60 0.74 0.00 -
P/NAPS 12.77 13.46 3.77 4.39 4.93 4.86 4.52 99.22%

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