[TOPGLOV] YoY Cumulative 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- -88.71%
YoY- 67.29%
View:
Show?
Cumulative Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 1,043,793 1,250,537 3,033,417 10,123,815 2,438,877 2,421,930 1,896,556 -9.46%
PBT -95,922 -297,571 371,119 6,809,658 255,826 267,349 246,514 -
Tax 8,617 -15,022 -66,411 -1,520,695 -28,057 -49,001 -30,579 -
NP -87,305 -312,593 304,708 5,288,963 227,769 218,348 215,935 -
-
NP to SH -108,908 -332,904 273,266 5,226,762 227,109 215,847 214,455 -
-
Tax Rate - - 17.89% 22.33% 10.97% 18.33% 12.40% -
Total Cost 1,131,098 1,563,130 2,728,709 4,834,852 2,211,108 2,203,582 1,680,621 -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 - - 96,098 3,365,076 - - - -
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 -2.34% -6.30% 4.87% 75.31% 5.72% 8.62% 10.17% -
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 13.03 15.62 37.88 125.45 95.26 94.82 151.08 -33.50%
EPS -1.36 -4.16 3.41 64.77 8.87 8.45 17.09 -
DPS 0.00 0.00 1.20 41.70 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 - 8,207,983
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 12.71 15.23 36.95 123.32 29.71 29.50 23.10 -9.46%
EPS -1.33 -4.06 3.33 63.67 2.77 2.63 2.61 -
DPS 0.00 0.00 1.17 40.99 0.00 0.00 0.00 -
NAPS 0.5658 0.6439 0.6829 0.8454 0.4834 0.3049 0.2569 14.05%
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 6.18 4.84 5.41 4.18 5.92 4.79 6.43 -0.65%
P/EPS -59.19 -18.16 60.08 8.09 63.58 53.73 56.84 -
EY -1.69 -5.51 1.66 12.36 1.57 1.86 1.76 -
DY 0.00 0.00 0.59 7.96 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 6.60 5.35 4.44 4.14 6.14 4.67 6.52 0.20%
P/EPS -63.24 -20.09 49.23 8.01 65.95 52.43 57.66 -
EY -1.58 -4.98 2.03 12.48 1.52 1.91 1.73 -
DY 0.00 0.00 0.71 8.03 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