Top of Ze World: Part VII

Here's an update to Top of Ze World: Part VI

Wrote the following back in April:

• Let me bore everyone with numbers and more numbers for Top Glove.
  
  1. FY 2001.
  Shareholders Equity = 93.170 million. Total loans = 13.958 million.
  Total capital used = 107.128 million.
  Earnings generated = 17.217 million.
  Return of total capital used for 2001 = 17.217/107.128 = 16.1%
  
  2. FY 2002.
  Shareholders Equity = 109.136 million. Total loans = 13.440 million.
  Total capital used = 122.576 million.
  Earnings generated = 18.036 million.
  Return of total capital used for 2001 = 18.036/122.576 = 14.7%
  
  3. FY 2003.
  Shareholders Equity = 130.471 million. Total loans = 39.289 million.
  Total capital used = 169.760 million
  Current earnings generated = 25.222 million
  Return of total capital used for ttm = 25.222/169.760 = 14.9%.
  
  4.. FY 2004.
  Shareholders Equity = 162.006 million. Total loans = 63.063 million.
  Total capital used = 225.069 million.
  Earnings generated = 39.509 million.
  Return of total capital used for 2001 = 39.509/225.069 = 17.6%
  
  5. FY2005.
  Shareholders Equity = 216.082 million. Total loans = 154.191 million.
  Total capital used = 370.993 million
  Current earnings generated = 58.141 million
  Return of total capital used for ttm = 58.141/370.993 = 15.7%.
  
  6. TTM (Trailing Twelve Months or most recent 4 quarters).
  Shareholders Equity = 255.538 million. Total loans = 199.478 million.
  Total capital used = 455.016 million
  Current earnings generated = 69.666 million
  Return of total capital used for ttm = 69.666/455.016 = 15.3%.

After today's earnings report from Top Glove, here are the following numbers for Top Glove:

TTM (Trailing Twelve Months or most recent 4 quarters).
Shareholders Equity = 271.624 million. Total loans = 231.937 million.
Total capital used = 503.561 million
Current earnings generated = 76.103 million
Return of total capital used for ttm = 76.103/503.561 = 15.1%.

how?