[TOPGLOV] QoQ Quarter Result on 29-Feb-2024 [#2]

Announcement Date
20-Mar-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2024
Quarter
29-Feb-2024 [#2]
Profit Trend
QoQ- 11.29%
YoY- 68.91%
View:
Show?
Quarter Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 636,877 550,334 493,459 475,865 530,620 618,006 632,531 0.45%
PBT 58,554 -43,062 -52,860 -461,896 -138,532 -145,929 -151,642 -
Tax 3,173 2,937 5,680 7,879 18,179 -9,043 -5,979 -
NP 61,727 -40,125 -47,180 -454,017 -120,353 -154,972 -157,621 -
-
NP to SH 50,670 -51,197 -57,711 -463,145 -130,589 -164,666 -168,238 -
-
Tax Rate -5.42% - - - - - - -
Total Cost 575,150 590,459 540,639 929,882 650,973 772,978 790,152 -19.06%
-
Net Worth 4,644,875 4,644,750 4,645,353 4,725,418 5,205,577 5,285,551 5,445,719 -10.05%
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 4,644,875 4,644,750 4,645,353 4,725,418 5,205,577 5,285,551 5,445,719 -10.05%
NOSH 8,209,253 8,207,983 8,207,924 8,207,924 8,207,462 8,207,106 8,207,106 0.01%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 9.69% -7.29% -9.56% -95.41% -22.68% -25.08% -24.92% -
ROE 1.09% -1.10% -1.24% -9.80% -2.51% -3.12% -3.09% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 7.95 6.87 6.16 5.94 6.63 7.72 7.90 0.42%
EPS 0.63 -0.64 -0.72 -5.78 -1.63 -2.06 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.58 0.59 0.65 0.66 0.68 -10.05%
Adjusted Per Share Value based on latest NOSH - 8,207,983
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 7.76 6.70 6.01 5.80 6.46 7.53 7.71 0.43%
EPS 0.62 -0.62 -0.70 -5.64 -1.59 -2.01 -2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5658 0.5658 0.5659 0.5756 0.6341 0.6439 0.6634 -10.05%
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 1.05 0.805 0.81 0.765 1.14 0.755 0.87 -
P/RPS 13.20 11.71 13.15 12.88 17.21 9.78 11.01 12.84%
P/EPS 165.95 -125.92 -112.41 -13.23 -69.91 -36.72 -41.41 -
EY 0.60 -0.79 -0.89 -7.56 -1.43 -2.72 -2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.39 1.40 1.30 1.75 1.14 1.28 25.95%
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 19/06/24 20/03/24 20/12/23 06/10/23 16/06/23 16/03/23 14/12/22 -
Price 1.23 0.86 0.905 0.755 0.975 0.835 0.785 -
P/RPS 15.47 12.51 14.69 12.71 14.72 10.82 9.94 34.26%
P/EPS 194.40 -134.52 -125.60 -13.06 -59.79 -40.61 -37.37 -
EY 0.51 -0.74 -0.80 -7.66 -1.67 -2.46 -2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.48 1.56 1.28 1.50 1.27 1.15 50.29%

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