[TOPBLDS] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 121.11%
YoY- -38.34%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 72,589 242,567 164,369 113,584 51,076 268,656 204,279 -49.79%
PBT -1,176 15,152 13,042 12,404 5,539 32,765 30,062 -
Tax -797 -4,908 -3,732 -3,230 -1,433 -8,462 -7,639 -77.80%
NP -1,973 10,244 9,310 9,174 4,106 24,303 22,423 -
-
NP to SH -1,807 11,278 9,747 9,521 4,306 25,157 22,882 -
-
Tax Rate - 32.39% 28.62% 26.04% 25.87% 25.83% 25.41% -
Total Cost 74,562 232,323 155,059 104,410 46,970 244,353 181,856 -44.78%
-
Net Worth 192,400 192,400 192,400 197,703 191,954 187,081 187,216 1.83%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 192,400 192,400 192,400 197,703 191,954 187,081 187,216 1.83%
NOSH 520,000 520,000 520,000 520,273 518,795 519,670 520,045 -0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -2.72% 4.22% 5.66% 8.08% 8.04% 9.05% 10.98% -
ROE -0.94% 5.86% 5.07% 4.82% 2.24% 13.45% 12.22% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.96 46.65 31.61 21.83 9.85 51.70 39.28 -49.79%
EPS -0.35 2.17 1.87 1.83 0.83 5.63 4.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.37 0.38 0.37 0.36 0.36 1.84%
Adjusted Per Share Value based on latest NOSH - 521,600
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 10.28 34.36 23.28 16.09 7.24 38.06 28.94 -49.81%
EPS -0.26 1.60 1.38 1.35 0.61 3.56 3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2725 0.2725 0.2725 0.2801 0.2719 0.265 0.2652 1.82%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.60 0.57 0.655 0.71 0.71 0.675 0.675 -
P/RPS 4.30 1.22 2.07 3.25 7.21 1.31 1.72 84.09%
P/EPS -172.66 26.28 34.94 38.80 85.54 13.94 15.34 -
EY -0.58 3.80 2.86 2.58 1.17 7.17 6.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.54 1.77 1.87 1.92 1.88 1.88 -9.43%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 22/11/16 29/08/16 26/05/16 23/02/16 20/11/15 -
Price 0.705 0.575 0.60 0.71 0.78 0.65 0.695 -
P/RPS 5.05 1.23 1.90 3.25 7.92 1.26 1.77 101.03%
P/EPS -202.88 26.51 32.01 38.80 93.98 13.43 15.80 -
EY -0.49 3.77 3.12 2.58 1.06 7.45 6.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.55 1.62 1.87 2.11 1.81 1.93 -0.69%

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