[TOPGLOV] YoY Cumulative Quarter Result on 30-Nov-2013 [#1]

Announcement Date
17-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- -74.41%
YoY- -12.55%
View:
Show?
Cumulative Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 785,583 800,276 567,628 573,986 584,575 554,843 491,509 8.12%
PBT 89,756 161,268 59,052 61,840 70,383 41,591 44,405 12.43%
Tax -16,122 -32,356 -10,039 -9,894 -11,487 -9,136 -8,072 12.20%
NP 73,634 128,912 49,013 51,946 58,896 32,455 36,333 12.48%
-
NP to SH 73,315 128,348 48,683 50,277 57,492 31,432 36,050 12.54%
-
Tax Rate 17.96% 20.06% 17.00% 16.00% 16.32% 21.97% 18.18% -
Total Cost 711,949 671,364 518,615 522,040 525,679 522,388 455,176 7.73%
-
Net Worth 1,917,469 1,734,936 1,451,187 1,432,057 1,342,924 1,187,981 1,174,871 8.49%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 1,917,469 1,734,936 1,451,187 1,432,057 1,342,924 1,187,981 1,174,871 8.49%
NOSH 1,253,247 621,841 620,165 619,938 618,858 618,740 618,353 12.48%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 9.37% 16.11% 8.63% 9.05% 10.08% 5.85% 7.39% -
ROE 3.82% 7.40% 3.35% 3.51% 4.28% 2.65% 3.07% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 62.68 128.69 91.53 92.59 94.46 89.67 79.49 -3.87%
EPS 5.85 20.64 7.85 8.11 9.29 5.08 5.83 0.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 2.79 2.34 2.31 2.17 1.92 1.90 -3.54%
Adjusted Per Share Value based on latest NOSH - 619,938
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 9.57 9.75 6.91 6.99 7.12 6.76 5.99 8.11%
EPS 0.89 1.56 0.59 0.61 0.70 0.38 0.44 12.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2336 0.2113 0.1768 0.1744 0.1636 0.1447 0.1431 8.50%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 5.28 9.71 4.61 5.72 5.64 4.61 5.70 -
P/RPS 8.42 7.54 5.04 6.18 5.97 5.14 7.17 2.71%
P/EPS 90.26 47.04 58.73 70.53 60.71 90.75 97.77 -1.32%
EY 1.11 2.13 1.70 1.42 1.65 1.10 1.02 1.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 3.48 1.97 2.48 2.60 2.40 3.00 2.35%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 15/12/16 15/12/15 16/12/14 17/12/13 13/12/12 16/12/11 15/12/10 -
Price 5.06 11.86 4.30 5.80 5.70 4.44 5.45 -
P/RPS 8.07 9.22 4.70 6.26 6.03 4.95 6.86 2.74%
P/EPS 86.50 57.46 54.78 71.52 61.36 87.40 93.48 -1.28%
EY 1.16 1.74 1.83 1.40 1.63 1.14 1.07 1.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 4.25 1.84 2.51 2.63 2.31 2.87 2.40%

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