[TOPBLDS] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[TOPBLDS] TOP BUILDERS CAPITAL BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 308.89%
YoY- 4888.05%
Quarter Report
Latest QR
Upcoming QR
TOPBLDS's Result
TOPBLDS's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 64,983 83,671 114,481 60,551 51,911 72,589 78,198 -11.64%
PBT 1,613 6,978 1,490 13,394 4,109 -1,176 2,110 -16.43%
Tax -439 -2,034 226 -2,261 -1,469 -797 -1,176 -48.24%
NP 1,174 4,944 1,716 11,133 2,640 -1,973 934 16.51%
-
NP to SH 1,247 5,181 2,078 11,273 2,757 -1,807 1,531 -12.81%
-
Tax Rate 27.22% 29.15% -15.17% 16.88% 35.75% - 55.73% -
Total Cost 63,809 78,727 112,765 49,418 49,271 74,562 77,264 -12.00%
-
Net Worth 217,400 217,400 217,443 214,952 192,469 192,400 192,400 8.50%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 217,400 217,400 217,443 214,952 192,469 192,400 192,400 8.50%
NOSH 545,350 545,350 530,350 530,350 520,188 520,000 520,000 3.23%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.81% 5.91% 1.50% 18.39% 5.09% -2.72% 1.19% -
ROE 0.57% 2.38% 0.96% 5.24% 1.43% -0.94% 0.80% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.96 15.39 21.59 11.55 9.98 13.96 15.04 -14.20%
EPS 0.23 0.95 0.39 2.15 0.53 -0.35 0.29 -14.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.41 0.41 0.37 0.37 0.37 5.34%
Adjusted Per Share Value based on latest NOSH - 530,350
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.21 11.85 16.22 8.58 7.35 10.28 11.08 -11.62%
EPS 0.18 0.73 0.29 1.60 0.39 -0.26 0.22 -12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.308 0.308 0.308 0.3045 0.2726 0.2725 0.2725 8.53%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.25 0.375 0.56 0.59 0.725 0.60 0.57 -
P/RPS 2.09 2.44 2.59 5.11 7.27 4.30 3.79 -32.82%
P/EPS 108.96 39.34 142.92 27.44 136.79 -172.66 193.60 -31.90%
EY 0.92 2.54 0.70 3.64 0.73 -0.58 0.52 46.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.94 1.37 1.44 1.96 1.62 1.54 -44.98%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 29/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.285 0.255 0.50 0.63 0.655 0.705 0.575 -
P/RPS 2.38 1.66 2.32 5.45 6.56 5.05 3.82 -27.11%
P/EPS 124.22 26.75 127.61 29.30 123.58 -202.88 195.30 -26.10%
EY 0.81 3.74 0.78 3.41 0.81 -0.49 0.51 36.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.64 1.22 1.54 1.77 1.91 1.55 -40.66%

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