[TOPGLOV] QoQ Cumulative Quarter Result on 31-May-2022 [#3]

Announcement Date
09-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- 5.6%
YoY- -96.03%
View:
Show?
Cumulative Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 632,531 5,572,507 4,498,061 3,033,417 1,584,120 16,402,950 14,286,559 -87.46%
PBT -151,642 365,478 409,508 371,119 258,845 10,142,680 9,413,164 -
Tax -5,979 -73,232 -75,525 -66,411 -56,472 -2,157,835 -2,059,775 -97.95%
NP -157,621 292,246 333,983 304,708 202,373 7,984,845 7,353,389 -
-
NP to SH -168,238 235,972 288,558 273,266 185,718 7,870,874 7,262,927 -
-
Tax Rate - 20.04% 18.44% 17.89% 21.82% 21.27% 21.88% -
Total Cost 790,152 5,280,261 4,164,078 2,728,709 1,381,747 8,418,105 6,933,170 -76.46%
-
Net Worth 5,445,719 5,605,813 5,605,771 5,605,724 5,605,702 6,005,904 6,883,963 -14.45%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div - 96,099 96,098 96,098 96,097 5,213,124 3,337,922 -
Div Payout % - 40.73% 33.30% 35.17% 51.74% 66.23% 45.96% -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 5,445,719 5,605,813 5,605,771 5,605,724 5,605,702 6,005,904 6,883,963 -14.45%
NOSH 8,207,106 8,207,105 8,207,105 8,207,076 8,207,017 8,206,864 8,206,550 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin -24.92% 5.24% 7.43% 10.05% 12.78% 48.68% 51.47% -
ROE -3.09% 4.21% 5.15% 4.87% 3.31% 131.05% 105.51% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 7.90 69.58 56.17 37.88 19.78 204.84 178.48 -87.46%
EPS -2.10 2.95 3.60 3.41 2.32 97.88 90.22 -
DPS 0.00 1.20 1.20 1.20 1.20 65.10 41.70 -
NAPS 0.68 0.70 0.70 0.70 0.70 0.75 0.86 -14.47%
Adjusted Per Share Value based on latest NOSH - 8,207,105
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 7.71 67.90 54.81 36.96 19.30 199.86 174.08 -87.45%
EPS -2.05 2.88 3.52 3.33 2.26 95.90 88.50 -
DPS 0.00 1.17 1.17 1.17 1.17 63.52 40.67 -
NAPS 0.6635 0.683 0.683 0.683 0.683 0.7318 0.8388 -14.45%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.87 0.805 1.40 2.05 2.93 4.00 5.18 -
P/RPS 11.01 1.16 2.49 5.41 14.81 1.95 2.90 143.16%
P/EPS -41.41 27.32 38.85 60.08 126.34 4.07 5.71 -
EY -2.41 3.66 2.57 1.66 0.79 24.57 17.52 -
DY 0.00 1.49 0.86 0.59 0.41 16.28 8.05 -
P/NAPS 1.28 1.15 2.00 2.93 4.19 5.33 6.02 -64.34%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 14/12/22 20/09/22 09/06/22 09/03/22 10/12/21 17/09/21 09/06/21 -
Price 0.785 0.705 1.22 1.68 2.16 3.06 4.88 -
P/RPS 9.94 1.01 2.17 4.44 10.92 1.49 2.73 136.48%
P/EPS -37.37 23.93 33.86 49.23 93.14 3.11 5.38 -
EY -2.68 4.18 2.95 2.03 1.07 32.12 18.59 -
DY 0.00 1.70 0.98 0.71 0.56 21.27 8.55 -
P/NAPS 1.15 1.01 1.74 2.40 3.09 4.08 5.67 -65.44%

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