[TOPGLOV] YoY Quarter Result on 31-Aug-2001 [#4]

Announcement Date
31-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
31-Aug-2001 [#4]
Profit Trend
QoQ- -1.45%
YoY--%
Quarter Report
View:
Show?
Quarter Result
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 123,250 80,014 52,068 38,895 0 -
PBT 15,167 9,411 5,384 4,485 0 -
Tax -3,378 -1,511 -1,142 -545 0 -
NP 11,789 7,900 4,242 3,940 0 -
-
NP to SH 11,789 7,900 4,242 3,940 0 -
-
Tax Rate 22.27% 16.06% 21.21% 12.15% - -
Total Cost 111,461 72,114 47,826 34,955 0 -
-
Net Worth 92,776 130,398 109,226 93,146 0 -
Dividend
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div 4,174 7,289 - - - -
Div Payout % 35.41% 92.28% - - - -
Equity
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 92,776 130,398 109,226 93,146 0 -
NOSH 92,776 91,123 64,961 49,987 0 -
Ratio Analysis
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 9.57% 9.87% 8.15% 10.13% 0.00% -
ROE 12.71% 6.06% 3.88% 4.23% 0.00% -
Per Share
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 132.85 87.81 80.15 77.81 0.00 -
EPS 6.35 8.67 6.53 7.15 0.00 -
DPS 4.50 8.00 0.00 0.00 0.00 -
NAPS 1.00 1.431 1.6814 1.8634 0.9816 0.46%
Adjusted Per Share Value based on latest NOSH - 49,987
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 1.58 1.02 0.67 0.50 0.00 -
EPS 0.15 0.10 0.05 0.05 0.00 -
DPS 0.05 0.09 0.00 0.00 0.00 -
NAPS 0.0119 0.0167 0.014 0.0119 0.9816 -66.79%
Price Multiplier on Financial Quarter End Date
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/04 29/08/03 30/08/02 30/08/01 - -
Price 3.62 1.98 1.11 0.90 0.00 -
P/RPS 2.72 2.25 1.38 1.16 0.00 -
P/EPS 28.49 22.84 17.00 11.42 0.00 -
EY 3.51 4.38 5.88 8.76 0.00 -
DY 1.24 4.04 0.00 0.00 0.00 -
P/NAPS 3.62 1.38 0.66 0.48 0.00 -
Price Multiplier on Announcement Date
31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 12/10/04 17/10/03 21/10/02 31/10/01 - -
Price 3.70 2.07 1.06 0.94 0.00 -
P/RPS 2.79 2.36 1.32 1.21 0.00 -
P/EPS 29.12 23.88 16.23 11.93 0.00 -
EY 3.43 4.19 6.16 8.39 0.00 -
DY 1.22 3.86 0.00 0.00 0.00 -
P/NAPS 3.70 1.45 0.63 0.50 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