[TOPGLOV] YoY Annualized Quarter Result on 28-Feb-2023 [#2]

Announcement Date
16-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
28-Feb-2023 [#2]
Profit Trend
QoQ- 1.06%
YoY- -221.82%
View:
Show?
Annualized Quarter Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 2,087,586 2,501,074 6,066,834 20,247,630 4,877,754 4,843,860 3,793,112 -9.46%
PBT -191,844 -595,142 742,238 13,619,316 511,652 534,698 493,028 -
Tax 17,234 -30,044 -132,822 -3,041,390 -56,114 -98,002 -61,158 -
NP -174,610 -625,186 609,416 10,577,926 455,538 436,696 431,870 -
-
NP to SH -217,816 -665,808 546,532 10,453,524 454,218 431,694 428,910 -
-
Tax Rate - - 17.89% 22.33% 10.97% 18.33% 12.40% -
Total Cost 2,262,196 3,126,260 5,457,418 9,669,704 4,422,216 4,407,164 3,361,242 -6.38%
-
Net Worth 4,644,750 5,285,551 5,605,724 6,939,965 3,968,221 2,503,271 2,108,917 14.05%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div - - 192,196 6,730,152 - - - -
Div Payout % - - 35.17% 64.38% - - - -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 4,644,750 5,285,551 5,605,724 6,939,965 3,968,221 2,503,271 2,108,917 14.05%
NOSH 8,207,983 8,207,106 8,207,076 8,069,727 2,562,387 2,560,581 1,258,175 36.65%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin -8.36% -25.00% 10.05% 52.24% 9.34% 9.02% 11.39% -
ROE -4.69% -12.60% 9.75% 150.63% 11.45% 17.25% 20.34% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 26.07 31.23 75.76 250.91 190.53 189.63 302.17 -33.50%
EPS -2.72 -8.32 6.82 129.54 17.74 16.90 34.18 -
DPS 0.00 0.00 2.40 83.40 0.00 0.00 0.00 -
NAPS 0.58 0.66 0.70 0.86 1.55 0.98 1.68 -16.22%
Adjusted Per Share Value based on latest NOSH - 8,207,106
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 25.43 30.46 73.89 246.60 59.41 59.00 46.20 -9.46%
EPS -2.65 -8.11 6.66 127.32 5.53 5.26 5.22 -
DPS 0.00 0.00 2.34 81.97 0.00 0.00 0.00 -
NAPS 0.5657 0.6437 0.6827 0.8452 0.4833 0.3049 0.2569 14.04%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 0.805 0.755 2.05 5.24 5.64 4.54 9.71 -
P/RPS 3.09 2.42 2.71 2.09 2.96 2.39 3.21 -0.63%
P/EPS -29.60 -9.08 30.04 4.05 31.79 26.86 28.42 -
EY -3.38 -11.01 3.33 24.72 3.15 3.72 3.52 -
DY 0.00 0.00 1.17 15.92 0.00 0.00 0.00 -
P/NAPS 1.39 1.14 2.93 6.09 3.64 4.63 5.78 -21.12%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 20/03/24 16/03/23 09/03/22 09/03/21 19/03/20 22/03/19 15/03/18 -
Price 0.86 0.835 1.68 5.19 5.85 4.43 9.85 -
P/RPS 3.30 2.67 2.22 2.07 3.07 2.34 3.26 0.20%
P/EPS -31.62 -10.04 24.62 4.01 32.97 26.21 28.83 -
EY -3.16 -9.96 4.06 24.96 3.03 3.81 3.47 -
DY 0.00 0.00 1.43 16.07 0.00 0.00 0.00 -
P/NAPS 1.48 1.27 2.40 6.03 3.77 4.52 5.86 -20.47%

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