[TOPGLOV] QoQ Cumulative Quarter Result on 31-May-2001 [#3]

Announcement Date
09-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
31-May-2001 [#3]
Profit Trend
QoQ- 50.21%
YoY--%
View:
Show?
Cumulative Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 85,214 42,554 138,862 99,967 63,298 30,743 0 -
PBT 9,686 4,928 17,217 12,732 8,545 4,245 0 -
Tax -656 -448 -1,316 -771 -582 -256 0 -
NP 9,030 4,480 15,901 11,961 7,963 3,989 0 -
-
NP to SH 9,030 4,480 15,901 11,961 7,963 3,989 0 -
-
Tax Rate 6.77% 9.09% 7.64% 6.06% 6.81% 6.03% - -
Total Cost 76,184 38,074 122,961 88,006 55,335 26,754 0 -
-
Net Worth 102,160 97,639 74,756 89,282 82,868 46,485 0 -
Dividend
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Net Worth 102,160 97,639 74,756 89,282 82,868 46,485 0 -
NOSH 50,000 49,999 40,118 50,046 53,086 26,593 0 -
Ratio Analysis
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
NP Margin 10.60% 10.53% 11.45% 11.96% 12.58% 12.98% 0.00% -
ROE 8.84% 4.59% 21.27% 13.40% 9.61% 8.58% 0.00% -
Per Share
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 170.43 85.11 346.13 199.75 119.24 115.60 0.00 -
EPS 18.06 8.96 28.85 23.90 15.00 15.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0432 1.9528 1.8634 1.784 1.561 1.748 0.9816 63.24%
Adjusted Per Share Value based on latest NOSH - 49,975
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 1.04 0.52 1.69 1.22 0.77 0.37 0.00 -
EPS 0.11 0.05 0.19 0.15 0.10 0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0124 0.0119 0.0091 0.0109 0.0101 0.0057 0.9816 -94.61%
Price Multiplier on Financial Quarter End Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 28/02/02 30/11/01 30/08/01 31/05/01 - - - -
Price 1.37 1.39 0.90 0.88 0.00 0.00 0.00 -
P/RPS 0.80 1.63 0.26 0.44 0.00 0.00 0.00 -
P/EPS 7.59 15.51 2.27 3.68 0.00 0.00 0.00 -
EY 13.18 6.45 44.04 27.16 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.48 0.49 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 15/04/02 07/01/02 31/10/01 09/07/01 13/04/01 20/03/01 - -
Price 1.14 1.37 0.94 0.85 0.78 0.00 0.00 -
P/RPS 0.67 1.61 0.27 0.43 0.65 0.00 0.00 -
P/EPS 6.31 15.29 2.37 3.56 5.20 0.00 0.00 -
EY 15.84 6.54 42.17 28.12 19.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.50 0.48 0.50 0.00 0.00 -

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