[TOPGLOV] QoQ TTM 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?
TTM Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 160,778 150,673 138,862 99,967 63,298 30,743 0 -
PBT 18,358 17,900 17,217 12,732 8,545 4,245 0 -
Tax -1,390 -1,508 -1,316 -771 -582 -256 0 -
NP 16,968 16,392 15,901 11,961 7,963 3,989 0 -
-
NP to SH 16,968 16,392 15,901 11,961 7,963 3,989 0 -
-
Tax Rate 7.57% 8.42% 7.64% 6.06% 6.81% 6.03% - -
Total Cost 143,810 134,281 122,961 88,006 55,335 26,754 0 -
-
Net Worth 99,999 49,999 93,146 49,975 44,155 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 99,999 49,999 93,146 49,975 44,155 46,485 0 -
NOSH 49,999 49,999 49,987 49,975 44,155 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 10.55% 10.88% 11.45% 11.96% 12.58% 12.98% 0.00% -
ROE 16.97% 32.78% 17.07% 23.93% 18.03% 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 321.56 301.35 277.79 200.03 143.35 115.60 0.00 -
EPS 33.94 32.78 31.81 23.93 18.03 15.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.8634 1.00 1.00 1.748 0.9816 60.92%
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 1.96 1.84 1.69 1.22 0.77 0.37 0.00 -
EPS 0.21 0.20 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 0.0122 0.0061 0.0113 0.0061 0.0054 0.0057 0.9816 -94.67%
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 0.43 0.46 0.32 0.44 0.00 0.00 0.00 -
P/EPS 4.04 4.24 2.83 3.68 0.00 0.00 0.00 -
EY 24.77 23.59 35.34 27.20 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.39 0.48 0.88 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 - - - - -
Price 1.14 1.37 0.94 0.00 0.00 0.00 0.00 -
P/RPS 0.35 0.45 0.34 0.00 0.00 0.00 0.00 -
P/EPS 3.36 4.18 2.96 0.00 0.00 0.00 0.00 -
EY 29.77 23.93 33.84 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.37 0.50 0.00 0.00 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