[TOPGLOV] YoY Cumulative Quarter Result on 30-Nov-2002 [#1]

Announcement Date
06-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- -71.88%
YoY- 13.21%
View:
Show?
Cumulative Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 208,687 139,127 87,931 55,132 42,554 30,743 0 -100.00%
PBT 20,950 14,957 9,322 5,930 4,928 4,245 0 -100.00%
Tax -2,404 -2,045 -817 -858 -448 -256 0 -100.00%
NP 18,546 12,912 8,505 5,072 4,480 3,989 0 -100.00%
-
NP to SH 18,359 12,912 8,505 5,072 4,480 3,989 0 -100.00%
-
Tax Rate 11.47% 13.67% 8.76% 14.47% 9.09% 6.03% - -
Total Cost 190,141 126,215 79,426 50,060 38,074 26,754 0 -100.00%
-
Net Worth 230,858 169,185 138,240 114,471 97,639 46,485 0 -100.00%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 230,858 169,185 138,240 114,471 97,639 46,485 0 -100.00%
NOSH 189,073 92,958 91,550 65,025 49,999 26,593 0 -100.00%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 8.89% 9.28% 9.67% 9.20% 10.53% 12.98% 0.00% -
ROE 7.95% 7.63% 6.15% 4.43% 4.59% 8.58% 0.00% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 110.37 149.66 96.05 84.79 85.11 115.60 0.00 -100.00%
EPS 9.71 13.89 9.29 7.80 8.96 15.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.221 1.82 1.51 1.7604 1.9528 1.748 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 65,025
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 2.54 1.69 1.07 0.67 0.52 0.37 0.00 -100.00%
EPS 0.22 0.16 0.10 0.06 0.05 0.05 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.0206 0.0168 0.0139 0.0119 0.0057 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 - - -
Price 5.55 4.03 2.26 1.15 1.39 0.00 0.00 -
P/RPS 5.03 2.69 2.35 1.36 1.63 0.00 0.00 -100.00%
P/EPS 57.16 29.01 24.33 14.74 15.51 0.00 0.00 -100.00%
EY 1.75 3.45 4.11 6.78 6.45 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 2.21 1.50 0.65 0.71 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 04/01/06 05/01/05 05/01/04 06/01/03 07/01/02 20/03/01 - -
Price 6.80 4.38 2.45 1.14 1.37 0.00 0.00 -
P/RPS 6.16 2.93 2.55 1.34 1.61 0.00 0.00 -100.00%
P/EPS 70.03 31.53 26.37 14.62 15.29 0.00 0.00 -100.00%
EY 1.43 3.17 3.79 6.84 6.54 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.57 2.41 1.62 0.65 0.70 0.00 0.00 -100.00%

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