[TOPGLOV] YoY Quarter Result on 28-Feb-2021 [#2]

Announcement Date
09-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
28-Feb-2021 [#2]
Profit Trend
QoQ- 20.76%
YoY- 2380.03%
View:
Show?
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 550,334 618,006 1,449,297 5,365,482 1,229,777 1,159,965 958,440 -8.82%
PBT -43,062 -145,929 112,275 3,724,994 130,374 125,470 124,524 -
Tax 2,937 -9,043 -9,939 -823,287 -14,362 -18,793 -14,534 -
NP -40,125 -154,972 102,336 2,901,707 116,012 106,677 109,990 -
-
NP to SH -51,197 -164,666 87,549 2,868,977 115,683 105,792 109,010 -
-
Tax Rate - - 8.85% 22.10% 11.02% 14.98% 11.67% -
Total Cost 590,459 772,978 1,346,961 2,463,775 1,113,765 1,053,288 848,450 -5.85%
-
Net Worth 4,644,750 5,285,551 5,605,724 6,897,736 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 - - - 2,021,197 - - - -
Div Payout % - - - 70.45% - - - -
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 6,897,736 3,968,221 2,503,271 2,108,917 14.05%
NOSH 8,207,983 8,207,106 8,207,076 8,020,623 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 -7.29% -25.08% 7.06% 54.08% 9.43% 9.20% 11.48% -
ROE -1.10% -3.12% 1.56% 41.59% 2.92% 4.23% 5.17% -
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 6.87 7.72 18.10 66.90 48.04 45.41 76.35 -33.03%
EPS -0.64 -2.06 1.09 35.77 4.52 4.14 8.68 -
DPS 0.00 0.00 0.00 25.20 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 - 8,020,623
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 6.70 7.53 17.66 65.37 14.98 14.13 11.68 -8.83%
EPS -0.62 -2.01 1.07 34.95 1.41 1.29 1.33 -
DPS 0.00 0.00 0.00 24.62 0.00 0.00 0.00 -
NAPS 0.5659 0.644 0.683 0.8404 0.4835 0.305 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 11.71 9.78 11.33 7.83 11.74 10.00 12.72 -1.36%
P/EPS -125.92 -36.72 187.52 14.65 124.82 109.62 111.82 -
EY -0.79 -2.72 0.53 6.83 0.80 0.91 0.89 -
DY 0.00 0.00 0.00 4.81 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 12.51 10.82 9.28 7.76 12.18 9.76 12.90 -0.50%
P/EPS -134.52 -40.61 153.67 14.51 129.46 106.96 113.43 -
EY -0.74 -2.46 0.65 6.89 0.77 0.93 0.88 -
DY 0.00 0.00 0.00 4.86 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