[TOPGLOV] QoQ Cumulative Quarter Result on 31-Aug-2023 [#4]

Announcement Date
06-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
31-Aug-2023 [#4]
Profit Trend
QoQ- -99.92%
YoY- -492.69%
View:
Show?
Cumulative Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 1,043,793 493,459 2,257,022 1,781,157 1,250,537 632,531 5,572,507 -67.29%
PBT -95,922 -52,860 -897,998 -436,103 -297,571 -151,642 365,478 -
Tax 8,617 5,680 11,036 3,157 -15,022 -5,979 -73,232 -
NP -87,305 -47,180 -886,962 -432,946 -312,593 -157,621 292,246 -
-
NP to SH -108,908 -57,711 -926,637 -463,493 -332,904 -168,238 235,972 -
-
Tax Rate - - - - - - 20.04% -
Total Cost 1,131,098 540,639 3,143,984 2,214,103 1,563,130 790,152 5,280,261 -64.23%
-
Net Worth 4,644,750 4,645,353 4,725,418 5,205,577 5,285,551 5,445,719 5,605,813 -11.79%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div - - - - - - 96,099 -
Div Payout % - - - - - - 40.73% -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 4,644,750 4,645,353 4,725,418 5,205,577 5,285,551 5,445,719 5,605,813 -11.79%
NOSH 8,207,983 8,207,924 8,207,924 8,207,462 8,207,106 8,207,106 8,207,105 0.00%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin -8.36% -9.56% -39.30% -24.31% -25.00% -24.92% 5.24% -
ROE -2.34% -1.24% -19.61% -8.90% -6.30% -3.09% 4.21% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 13.03 6.16 28.18 22.24 15.62 7.90 69.58 -67.30%
EPS -1.36 -0.72 -11.57 -5.79 -4.16 -2.10 2.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
NAPS 0.58 0.58 0.59 0.65 0.66 0.68 0.70 -11.79%
Adjusted Per Share Value based on latest NOSH - 8,207,924
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 12.71 6.01 27.49 21.70 15.23 7.71 67.88 -67.30%
EPS -1.33 -0.70 -11.29 -5.65 -4.06 -2.05 2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
NAPS 0.5658 0.5659 0.5756 0.6341 0.6439 0.6634 0.6829 -11.79%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.805 0.81 0.765 1.14 0.755 0.87 0.805 -
P/RPS 6.18 13.15 2.71 5.13 4.84 11.01 1.16 205.34%
P/EPS -59.19 -112.41 -6.61 -19.70 -18.16 -41.41 27.32 -
EY -1.69 -0.89 -15.12 -5.08 -5.51 -2.41 3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
P/NAPS 1.39 1.40 1.30 1.75 1.14 1.28 1.15 13.48%
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 20/03/24 20/12/23 06/10/23 16/06/23 16/03/23 14/12/22 20/09/22 -
Price 0.86 0.905 0.755 0.975 0.835 0.785 0.705 -
P/RPS 6.60 14.69 2.68 4.38 5.35 9.94 1.01 249.92%
P/EPS -63.24 -125.60 -6.53 -16.85 -20.09 -37.37 23.93 -
EY -1.58 -0.80 -15.32 -5.94 -4.98 -2.68 4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.70 -
P/NAPS 1.48 1.56 1.28 1.50 1.27 1.15 1.01 29.04%

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