[TOPGLOV] YoY Quarter Result on 31-Aug-2022 [#4]

Announcement Date
20-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-Aug-2022 [#4]
Profit Trend
QoQ- -443.88%
YoY- -108.65%
View:
Show?
Quarter Result
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 990,102 2,116,391 3,109,116 1,189,594 1,216,856 902,415 722,114 5.39%
PBT -44,030 729,516 1,623,554 81,160 141,987 99,117 75,350 -
Tax 2,293 -98,060 -297,541 -1,084 -40,007 -933 -9,840 -
NP -41,737 631,456 1,326,013 80,076 101,980 98,184 65,510 -
-
NP to SH -52,586 607,947 1,291,995 80,052 101,592 98,622 65,318 -
-
Tax Rate - 13.44% 18.33% 1.34% 28.18% 0.94% 13.06% -
Total Cost 1,031,839 1,484,935 1,783,103 1,109,518 1,114,876 804,231 656,604 7.82%
-
Net Worth 5,605,813 6,005,904 4,940,287 2,432,559 2,415,346 2,017,553 1,828,900 20.51%
Dividend
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Div - 432,425 688,400 102,423 127,796 106,516 106,477 -
Div Payout % - 71.13% 53.28% 127.95% 125.79% 108.01% 163.01% -
Equity
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Net Worth 5,605,813 6,005,904 4,940,287 2,432,559 2,415,346 2,017,553 1,828,900 20.51%
NOSH 8,207,105 8,206,864 2,708,825 2,560,589 1,280,229 1,253,138 1,252,671 36.77%
Ratio Analysis
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
NP Margin -4.22% 29.84% 42.65% 6.73% 8.38% 10.88% 9.07% -
ROE -0.94% 10.12% 26.15% 3.29% 4.21% 4.89% 3.57% -
Per Share
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 12.36 26.43 38.39 46.46 95.22 72.01 57.65 -22.62%
EPS -0.66 7.59 15.95 3.13 7.95 7.87 5.21 -
DPS 0.00 5.40 8.50 4.00 10.00 8.50 8.50 -
NAPS 0.70 0.75 0.61 0.95 1.89 1.61 1.46 -11.52%
Adjusted Per Share Value based on latest NOSH - 8,207,105
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 12.06 25.79 37.88 14.49 14.83 11.00 8.80 5.39%
EPS -0.64 7.41 15.74 0.98 1.24 1.20 0.80 -
DPS 0.00 5.27 8.39 1.25 1.56 1.30 1.30 -
NAPS 0.683 0.7318 0.602 0.2964 0.2943 0.2458 0.2228 20.51%
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 -
Price 0.805 4.00 26.28 4.75 11.14 5.61 4.25 -
P/RPS 6.51 15.13 68.46 10.22 11.70 7.79 7.37 -2.04%
P/EPS -122.59 52.69 164.74 151.94 140.13 71.28 81.51 -
EY -0.82 1.90 0.61 0.66 0.71 1.40 1.23 -
DY 0.00 1.35 0.32 0.84 0.90 1.52 2.00 -
P/NAPS 1.15 5.33 43.08 5.00 5.89 3.48 2.91 -14.32%
Price Multiplier on Announcement Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 20/09/22 17/09/21 17/09/20 26/09/19 11/10/18 13/10/17 12/10/16 -
Price 0.705 3.06 7.79 4.68 10.70 5.96 5.00 -
P/RPS 5.70 11.58 20.29 10.07 11.24 8.28 8.67 -6.74%
P/EPS -107.36 40.31 48.83 149.70 134.60 75.73 95.89 -
EY -0.93 2.48 2.05 0.67 0.74 1.32 1.04 -
DY 0.00 1.76 1.09 0.85 0.93 1.43 1.70 -
P/NAPS 1.01 4.08 12.77 4.93 5.66 3.70 3.42 -18.38%

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