[TOPBLDS] YoY TTM Result on 31-Dec-2022 [#2]

Announcement Date
28-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -136.1%
YoY- -403.35%
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 7,925 -941 56,419 222,468 323,686 253,483 241,479 -40.85%
PBT -20,068 -11,535 -24,702 -123,132 23,475 5,681 24,701 -
Tax -35,701 -81 -2,146 6,563 -4,508 -3,944 -6,408 30.20%
NP -55,769 -11,616 -26,848 -116,569 18,967 1,737 18,293 -
-
NP to SH -55,429 -11,012 -27,052 -111,911 19,779 2,707 19,236 -
-
Tax Rate - - - - 19.20% 69.42% 25.94% -
Total Cost 63,694 10,675 83,267 339,037 304,719 251,746 223,186 -17.52%
-
Net Worth -77,654 -14,118 11,766 103,616 217,400 192,469 198,207 -
Dividend
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth -77,654 -14,118 11,766 103,616 217,400 192,469 198,207 -
NOSH 705,950 705,950 588,350 545,350 545,350 520,188 521,600 4.76%
Ratio Analysis
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -703.71% 0.00% -47.59% -52.40% 5.86% 0.69% 7.58% -
ROE 0.00% 0.00% -229.90% -108.01% 9.10% 1.41% 9.70% -
Per Share
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1.12 0.00 9.59 40.79 59.56 48.73 46.30 -43.55%
EPS -7.85 -1.56 -4.60 -20.52 3.64 0.52 3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.02 0.02 0.19 0.40 0.37 0.38 -
Adjusted Per Share Value based on latest NOSH - 705,950
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1.12 0.00 7.99 31.51 45.85 35.91 34.21 -40.87%
EPS -7.85 -1.56 -3.83 -15.85 2.80 0.38 2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.02 0.0167 0.1468 0.308 0.2726 0.2808 -
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.02 0.035 0.115 0.20 0.25 0.725 0.71 -
P/RPS 1.78 0.00 1.20 0.49 0.42 1.49 1.53 2.35%
P/EPS -0.25 -2.24 -2.50 -0.97 6.87 139.32 19.25 -
EY -392.58 -44.57 -39.98 -102.60 14.56 0.72 5.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 5.75 1.05 0.63 1.96 1.87 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 28/06/23 25/02/22 02/04/21 30/08/19 30/08/18 30/08/17 29/08/16 -
Price 0.02 0.025 0.095 0.175 0.285 0.655 0.71 -
P/RPS 1.78 0.00 0.99 0.43 0.48 1.34 1.53 2.35%
P/EPS -0.25 -1.60 -2.07 -0.85 7.83 125.87 19.25 -
EY -392.58 -62.40 -48.40 -117.26 12.77 0.79 5.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.75 0.92 0.71 1.77 1.87 -

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