[TOPGLOV] YoY TTM Result on 28-Feb-2001 [#2]

Announcement Date
13-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
28-Feb-2001 [#2]
Profit Trend
QoQ- 99.62%
YoY--%
View:
Show?
TTM Result
29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 336,064 207,547 160,778 63,298 74.36%
PBT 36,273 22,710 18,358 8,545 61.84%
Tax -4,002 -2,982 -1,390 -582 90.04%
NP 32,271 19,728 16,968 7,963 59.36%
-
NP to SH 32,271 19,728 16,968 7,963 59.36%
-
Tax Rate 11.03% 13.13% 7.57% 6.81% -
Total Cost 303,793 187,819 143,810 55,335 76.31%
-
Net Worth 91,978 64,976 99,999 44,155 27.68%
Dividend
29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 10,928 7,296 - - -
Div Payout % 33.87% 36.99% - - -
Equity
29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 91,978 64,976 99,999 44,155 27.68%
NOSH 91,978 64,976 49,999 44,155 27.68%
Ratio Analysis
29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 9.60% 9.51% 10.55% 12.58% -
ROE 35.09% 30.36% 16.97% 18.03% -
Per Share
29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 365.37 319.42 321.56 143.35 36.55%
EPS 35.09 30.36 33.94 18.03 24.82%
DPS 12.00 11.23 0.00 0.00 -
NAPS 1.00 1.00 2.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 44,155
29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 4.30 2.65 2.06 0.81 74.35%
EPS 0.41 0.25 0.22 0.10 59.98%
DPS 0.14 0.09 0.00 0.00 -
NAPS 0.0118 0.0083 0.0128 0.0056 28.17%
Price Multiplier on Financial Quarter End Date
29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/02/04 28/02/03 28/02/02 - -
Price 3.10 1.09 1.37 0.00 -
P/RPS 0.85 0.34 0.43 0.00 -
P/EPS 8.84 3.59 4.04 0.00 -
EY 11.32 27.85 24.77 0.00 -
DY 3.87 10.30 0.00 0.00 -
P/NAPS 3.10 1.09 0.69 0.00 -
Price Multiplier on Announcement Date
29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 01/04/04 07/04/03 15/04/02 - -
Price 3.47 0.82 1.14 0.00 -
P/RPS 0.95 0.26 0.35 0.00 -
P/EPS 9.89 2.70 3.36 0.00 -
EY 10.11 37.03 29.77 0.00 -
DY 3.46 13.70 0.00 0.00 -
P/NAPS 3.47 0.82 0.57 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