[TOPBLDS] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -63.77%
YoY- 386.72%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 287,213 215,721 148,654 83,761 299,531 185,051 124,500 74.32%
PBT -34,425 1,066 8,590 6,978 17,817 16,328 2,932 -
Tax 3,782 957 -2,473 -2,034 -4,302 -4,528 -2,266 -
NP -30,643 2,023 6,117 4,944 13,515 11,800 666 -
-
NP to SH -26,931 2,451 6,427 5,181 14,299 12,222 948 -
-
Tax Rate - -89.77% 28.79% 29.15% 24.15% 27.73% 77.29% -
Total Cost 317,856 213,698 142,537 78,817 286,016 173,251 123,834 87.14%
-
Net Worth 179,299 211,965 217,400 217,400 217,443 214,952 194,866 -5.38%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 2,651 - - -
Div Payout % - - - - 18.55% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 179,299 211,965 217,400 217,400 217,443 214,952 194,866 -5.38%
NOSH 545,350 545,350 545,350 545,350 530,350 530,350 526,666 2.34%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -10.67% 0.94% 4.11% 5.90% 4.51% 6.38% 0.53% -
ROE -15.02% 1.16% 2.96% 2.38% 6.58% 5.69% 0.49% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 52.86 39.69 27.35 15.41 56.48 35.30 23.64 70.74%
EPS -4.96 0.45 1.18 0.95 2.73 2.34 0.18 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.33 0.39 0.40 0.40 0.41 0.41 0.37 -7.32%
Adjusted Per Share Value based on latest NOSH - 545,350
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 40.68 30.56 21.06 11.87 42.43 26.21 17.64 74.28%
EPS -3.81 0.35 0.91 0.73 2.03 1.73 0.13 -
DPS 0.00 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.254 0.3003 0.308 0.308 0.308 0.3045 0.276 -5.37%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.10 0.25 0.25 0.375 0.56 0.59 0.725 -
P/RPS 0.19 0.63 0.91 2.43 0.99 1.67 3.07 -84.27%
P/EPS -2.02 55.44 21.14 39.34 20.77 25.31 402.78 -
EY -49.57 1.80 4.73 2.54 4.81 3.95 0.25 -
DY 0.00 0.00 0.00 0.00 0.89 0.00 0.00 -
P/NAPS 0.30 0.64 0.63 0.94 1.37 1.44 1.96 -71.28%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.145 0.145 0.285 0.255 0.50 0.63 0.655 -
P/RPS 0.27 0.37 1.04 1.65 0.89 1.78 2.77 -78.73%
P/EPS -2.93 32.15 24.10 26.75 18.55 27.02 363.89 -
EY -34.18 3.11 4.15 3.74 5.39 3.70 0.27 -
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.71 0.64 1.22 1.54 1.77 -60.36%

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