[TOPGLOV] QoQ Quarter Result on 30-Nov-2021 [#1]

Announcement Date
10-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- -69.45%
YoY- -92.18%
View:
Show?
Quarter Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 990,102 1,464,644 1,449,297 1,584,120 2,116,391 4,162,744 5,365,482 -67.48%
PBT -44,030 38,389 112,275 258,845 729,516 2,603,506 3,724,994 -
Tax 2,293 -9,114 -9,939 -56,472 -98,060 -539,080 -823,287 -
NP -41,737 29,275 102,336 202,373 631,456 2,064,426 2,901,707 -
-
NP to SH -52,586 15,292 87,549 185,718 607,947 2,036,165 2,868,977 -
-
Tax Rate - 23.74% 8.85% 21.82% 13.44% 20.71% 22.10% -
Total Cost 1,031,839 1,435,369 1,346,961 1,381,747 1,484,935 2,098,318 2,463,775 -43.93%
-
Net Worth 5,605,813 5,605,771 5,605,724 5,605,702 6,005,904 6,883,963 6,897,736 -12.87%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div - - - 96,097 432,425 1,440,829 2,021,197 -
Div Payout % - - - 51.74% 71.13% 70.76% 70.45% -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 5,605,813 5,605,771 5,605,724 5,605,702 6,005,904 6,883,963 6,897,736 -12.87%
NOSH 8,207,105 8,207,105 8,207,076 8,207,017 8,206,864 8,206,550 8,020,623 1.53%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin -4.22% 2.00% 7.06% 12.78% 29.84% 49.59% 54.08% -
ROE -0.94% 0.27% 1.56% 3.31% 10.12% 29.58% 41.59% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 12.36 18.29 18.10 19.78 26.43 52.00 66.90 -67.46%
EPS -0.66 0.19 1.09 2.32 7.59 25.44 35.77 -
DPS 0.00 0.00 0.00 1.20 5.40 18.00 25.20 -
NAPS 0.70 0.70 0.70 0.70 0.75 0.86 0.86 -12.79%
Adjusted Per Share Value based on latest NOSH - 8,207,017
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 12.06 17.84 17.65 19.30 25.78 50.71 65.36 -67.48%
EPS -0.64 0.19 1.07 2.26 7.41 24.80 34.95 -
DPS 0.00 0.00 0.00 1.17 5.27 17.55 24.62 -
NAPS 0.6829 0.6829 0.6829 0.6829 0.7316 0.8386 0.8402 -12.87%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.805 1.40 2.05 2.93 4.00 5.18 5.24 -
P/RPS 6.51 7.65 11.33 14.81 15.13 9.96 7.83 -11.55%
P/EPS -122.59 733.16 187.52 126.34 52.69 20.36 14.65 -
EY -0.82 0.14 0.53 0.79 1.90 4.91 6.83 -
DY 0.00 0.00 0.00 0.41 1.35 3.47 4.81 -
P/NAPS 1.15 2.00 2.93 4.19 5.33 6.02 6.09 -66.98%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 20/09/22 09/06/22 09/03/22 10/12/21 17/09/21 09/06/21 09/03/21 -
Price 0.705 1.22 1.68 2.16 3.06 4.88 5.19 -
P/RPS 5.70 6.67 9.28 10.92 11.58 9.38 7.76 -18.54%
P/EPS -107.36 638.90 153.67 93.14 40.31 19.18 14.51 -
EY -0.93 0.16 0.65 1.07 2.48 5.21 6.89 -
DY 0.00 0.00 0.00 0.56 1.76 3.69 4.86 -
P/NAPS 1.01 1.74 2.40 3.09 4.08 5.67 6.03 -69.51%

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