[TOPBLDS] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -81.57%
YoY- 35.73%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 67,067 64,983 83,671 114,481 60,551 51,911 72,589 -5.13%
PBT -7,526 1,613 6,978 1,490 13,394 4,109 -1,176 244.30%
Tax 3,430 -439 -2,034 226 -2,261 -1,469 -797 -
NP -4,096 1,174 4,944 1,716 11,133 2,640 -1,973 62.66%
-
NP to SH -3,977 1,247 5,181 2,078 11,273 2,757 -1,807 69.11%
-
Tax Rate - 27.22% 29.15% -15.17% 16.88% 35.75% - -
Total Cost 71,163 63,809 78,727 112,765 49,418 49,271 74,562 -3.05%
-
Net Worth 211,965 217,400 217,400 217,443 214,952 192,469 192,400 6.66%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 211,965 217,400 217,400 217,443 214,952 192,469 192,400 6.66%
NOSH 545,350 545,350 545,350 530,350 530,350 520,188 520,000 3.22%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -6.11% 1.81% 5.91% 1.50% 18.39% 5.09% -2.72% -
ROE -1.88% 0.57% 2.38% 0.96% 5.24% 1.43% -0.94% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.34 11.96 15.39 21.59 11.55 9.98 13.96 -7.88%
EPS -0.73 0.23 0.95 0.39 2.15 0.53 -0.35 63.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.40 0.40 0.41 0.41 0.37 0.37 3.56%
Adjusted Per Share Value based on latest NOSH - 530,350
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.50 9.21 11.85 16.22 8.58 7.35 10.28 -5.12%
EPS -0.56 0.18 0.73 0.29 1.60 0.39 -0.26 66.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3003 0.308 0.308 0.308 0.3045 0.2726 0.2725 6.68%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.25 0.25 0.375 0.56 0.59 0.725 0.60 -
P/RPS 2.03 2.09 2.44 2.59 5.11 7.27 4.30 -39.34%
P/EPS -34.17 108.96 39.34 142.92 27.44 136.79 -172.66 -66.00%
EY -2.93 0.92 2.54 0.70 3.64 0.73 -0.58 194.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.94 1.37 1.44 1.96 1.62 -46.12%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 29/11/17 30/08/17 31/05/17 -
Price 0.145 0.285 0.255 0.50 0.63 0.655 0.705 -
P/RPS 1.18 2.38 1.66 2.32 5.45 6.56 5.05 -62.02%
P/EPS -19.82 124.22 26.75 127.61 29.30 123.58 -202.88 -78.75%
EY -5.05 0.81 3.74 0.78 3.41 0.81 -0.49 372.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.71 0.64 1.22 1.54 1.77 1.91 -66.48%

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