[TOPGLOV] YoY Cumulative Quarter Result on 30-Nov-2003 [#1]

Announcement Date
05-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- -66.33%
YoY- 67.69%
View:
Show?
Cumulative Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 308,284 208,687 139,127 87,931 55,132 42,554 30,743 46.82%
PBT 28,855 20,950 14,957 9,322 5,930 4,928 4,245 37.61%
Tax -3,753 -2,404 -2,045 -817 -858 -448 -256 56.41%
NP 25,102 18,546 12,912 8,505 5,072 4,480 3,989 35.85%
-
NP to SH 24,845 18,359 12,912 8,505 5,072 4,480 3,989 35.62%
-
Tax Rate 13.01% 11.47% 13.67% 8.76% 14.47% 9.09% 6.03% -
Total Cost 283,182 190,141 126,215 79,426 50,060 38,074 26,754 48.14%
-
Net Worth 317,346 230,858 169,185 138,240 114,471 97,639 46,485 37.71%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 317,346 230,858 169,185 138,240 114,471 97,639 46,485 37.71%
NOSH 192,447 189,073 92,958 91,550 65,025 49,999 26,593 39.05%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 8.14% 8.89% 9.28% 9.67% 9.20% 10.53% 12.98% -
ROE 7.83% 7.95% 7.63% 6.15% 4.43% 4.59% 8.58% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 160.19 110.37 149.66 96.05 84.79 85.11 115.60 5.58%
EPS 12.91 9.71 13.89 9.29 7.80 8.96 15.00 -2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.649 1.221 1.82 1.51 1.7604 1.9528 1.748 -0.96%
Adjusted Per Share Value based on latest NOSH - 91,550
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 3.75 2.54 1.69 1.07 0.67 0.52 0.37 47.08%
EPS 0.30 0.22 0.16 0.10 0.06 0.05 0.05 34.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0386 0.0281 0.0206 0.0168 0.0139 0.0119 0.0057 37.52%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 - -
Price 12.90 5.55 4.03 2.26 1.15 1.39 0.00 -
P/RPS 8.05 5.03 2.69 2.35 1.36 1.63 0.00 -
P/EPS 99.92 57.16 29.01 24.33 14.74 15.51 0.00 -
EY 1.00 1.75 3.45 4.11 6.78 6.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.82 4.55 2.21 1.50 0.65 0.71 0.00 -
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 04/01/07 04/01/06 05/01/05 05/01/04 06/01/03 07/01/02 20/03/01 -
Price 13.80 6.80 4.38 2.45 1.14 1.37 0.00 -
P/RPS 8.61 6.16 2.93 2.55 1.34 1.61 0.00 -
P/EPS 106.89 70.03 31.53 26.37 14.62 15.29 0.00 -
EY 0.94 1.43 3.17 3.79 6.84 6.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.37 5.57 2.41 1.62 0.65 0.70 0.00 -

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