[TOPGLOV] YoY TTM Result on 28-Feb-2022 [#2]

Announcement Date
09-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
28-Feb-2022 [#2]
Profit Trend
QoQ- -48.81%
YoY- -57.62%
View:
Show?
TTM Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 2,050,278 3,705,283 9,312,552 14,922,175 4,818,706 4,739,360 3,668,612 -9.23%
PBT -696,350 -303,212 3,704,142 8,866,093 419,225 543,545 437,135 -
Tax 34,675 -21,843 -703,551 -1,883,151 -36,192 -103,831 -45,467 -
NP -661,675 -325,055 3,000,591 6,982,942 383,033 439,714 391,668 -
-
NP to SH -702,642 -370,198 2,917,379 6,884,642 381,826 435,010 390,790 -
-
Tax Rate - - 18.99% 21.24% 8.63% 19.10% 10.40% -
Total Cost 2,711,953 4,030,338 6,311,961 7,939,233 4,435,673 4,299,646 3,276,944 -3.10%
-
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 - - 1,969,352 4,288,195 191,826 215,746 181,722 -
Div Payout % - - 67.50% 62.29% 50.24% 49.60% 46.50% -
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 -32.27% -8.77% 32.22% 46.80% 7.95% 9.28% 10.68% -
ROE -15.13% -7.00% 52.04% 99.81% 9.62% 17.38% 18.53% -
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 25.60 46.27 116.29 186.05 188.22 185.54 292.25 -33.33%
EPS -8.77 -4.62 36.43 85.84 14.91 17.03 31.13 -
DPS 0.00 0.00 24.60 53.46 7.50 8.45 14.50 -
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 - 8,207,076
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 24.98 45.14 113.44 181.77 58.70 57.73 44.69 -9.23%
EPS -8.56 -4.51 35.54 83.86 4.65 5.30 4.76 -
DPS 0.00 0.00 23.99 52.24 2.34 2.63 2.21 -
NAPS 0.5658 0.6439 0.6829 0.8402 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 3.14 1.63 1.76 2.82 3.00 2.45 3.32 -0.92%
P/EPS -9.17 -16.33 5.63 6.10 37.82 26.66 31.19 -
EY -10.90 -6.12 17.77 16.38 2.64 3.75 3.21 -
DY 0.00 0.00 12.00 10.20 1.33 1.86 1.49 -
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 3.36 1.80 1.44 2.79 3.11 2.39 3.37 -0.04%
P/EPS -9.80 -18.06 4.61 6.05 39.22 26.01 31.64 -
EY -10.20 -5.54 21.68 16.54 2.55 3.84 3.16 -
DY 0.00 0.00 14.64 10.30 1.28 1.91 1.47 -
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