[TOPBLDS] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,585 1,430 2,024 1,886 8,566 7,151 -25,676 - QoQ % 80.77% -29.35% 7.32% -77.98% 19.79% 127.85% - Horiz. % -10.07% -5.57% -7.88% -7.35% -33.36% -27.85% 100.00%
PBT -3,211 -1,645 -12,988 -2,224 205,638 -4,915 -209,775 -93.79% QoQ % -95.20% 87.33% -483.99% -101.08% 4,283.89% 97.66% - Horiz. % 1.53% 0.78% 6.19% 1.06% -98.03% 2.34% 100.00%
Tax 0 0 -35,701 0 0 0 -81 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% 44,075.31% -0.00% -0.00% -0.00% 100.00%
NP -3,211 -1,645 -48,689 -2,224 205,638 -4,915 -209,856 -93.79% QoQ % -95.20% 96.62% -2,089.25% -101.08% 4,283.89% 97.66% - Horiz. % 1.53% 0.78% 23.20% 1.06% -97.99% 2.34% 100.00%
NP to SH -3,145 -1,623 -48,518 -2,143 205,812 -4,767 -209,758 -93.87% QoQ % -93.78% 96.65% -2,164.02% -101.04% 4,417.43% 97.73% - Horiz. % 1.50% 0.77% 23.13% 1.02% -98.12% 2.27% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 5,796 3,075 50,713 4,110 -197,072 12,066 184,180 -89.97% QoQ % 88.49% -93.94% 1,133.89% 102.09% -1,733.28% -93.45% - Horiz. % 3.15% 1.67% 27.53% 2.23% -107.00% 6.55% 100.00%
Net Worth -77,654 -70,595 705 -21,178 -14,118 -223,628 -182,433 -43.33% QoQ % -10.00% -10,100.00% 103.33% -50.00% 93.69% -22.58% - Horiz. % 42.57% 38.70% -0.39% 11.61% 7.74% 122.58% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth -77,654 -70,595 705 -21,178 -14,118 -223,628 -182,433 -43.33% QoQ % -10.00% -10,100.00% 103.33% -50.00% 93.69% -22.58% - Horiz. % 42.57% 38.70% -0.39% 11.61% 7.74% 122.58% 100.00%
NOSH 705,950 705,950 705,950 705,950 705,950 588,496 588,496 12.86% QoQ % 0.00% 0.00% 0.00% 0.00% 19.96% 0.00% - Horiz. % 119.96% 119.96% 119.96% 119.96% 119.96% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -124.22 % -115.03 % -2,405.58 % -117.92 % 2,400.63 % -68.73 % 0.00 % - QoQ % -7.99% 95.22% -1,940.01% -104.91% 3,592.84% 0.00% - Horiz. % 180.74% 167.37% 3,500.04% 171.57% -3,492.84% 100.00% -
ROE 0.00 % 0.00 % -6,872.72 % 0.00 % 0.00 % 0.00 % 0.00 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% 100.00% - - - -
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.37 0.20 0.29 0.27 1.21 1.22 - - QoQ % 85.00% -31.03% 7.41% -77.69% -0.82% 0.00% - Horiz. % 30.33% 16.39% 23.77% 22.13% 99.18% 100.00% -
EPS -0.45 -0.23 -6.87 -0.30 29.15 -0.81 -35.64 -94.53% QoQ % -95.65% 96.65% -2,190.00% -101.03% 3,698.77% 97.73% - Horiz. % 1.26% 0.65% 19.28% 0.84% -81.79% 2.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.1100 -0.1000 0.0010 -0.0300 -0.0200 -0.3800 -0.3100 -49.78% QoQ % -10.00% -10,100.00% 103.33% -50.00% 94.74% -22.58% - Horiz. % 35.48% 32.26% -0.32% 9.68% 6.45% 122.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 705,950 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.37 0.20 0.29 0.27 1.21 1.01 - - QoQ % 85.00% -31.03% 7.41% -77.69% 19.80% 0.00% - Horiz. % 36.63% 19.80% 28.71% 26.73% 119.80% 100.00% -
EPS -0.45 -0.23 -6.87 -0.30 29.15 -0.68 -29.71 -93.83% QoQ % -95.65% 96.65% -2,190.00% -101.03% 4,386.76% 97.71% - Horiz. % 1.51% 0.77% 23.12% 1.01% -98.12% 2.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.1100 -0.1000 0.0010 -0.0300 -0.0200 -0.3168 -0.2584 -43.32% QoQ % -10.00% -10,100.00% 103.33% -50.00% 93.69% -22.60% - Horiz. % 42.57% 38.70% -0.39% 11.61% 7.74% 122.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0200 0.0300 0.0400 0.0200 0.0350 0.0600 0.0550 -
P/RPS 5.46 14.81 13.95 7.49 2.88 4.94 0.00 - QoQ % -63.13% 6.16% 86.25% 160.07% -41.70% 0.00% - Horiz. % 110.53% 299.80% 282.39% 151.62% 58.30% 100.00% -
P/EPS -4.49 -13.05 -0.58 -6.59 0.12 -7.41 -0.15 858.11% QoQ % 65.59% -2,150.00% 91.20% -5,591.67% 101.62% -4,840.00% - Horiz. % 2,993.33% 8,700.00% 386.67% 4,393.33% -80.00% 4,940.00% 100.00%
EY -22.27 -7.66 -171.82 -15.18 832.97 -13.50 -648.06 -89.37% QoQ % -190.73% 95.54% -1,031.88% -101.82% 6,270.15% 97.92% - Horiz. % 3.44% 1.18% 26.51% 2.34% -128.53% 2.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 40.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/06/23 09/06/23 - 31/05/22 - 30/11/21 30/09/21 -
Price 0.0200 0.0200 0.0350 0.0350 0.0250 0.0400 0.0600 -
P/RPS 5.46 9.87 12.21 13.10 2.06 3.29 0.00 - QoQ % -44.68% -19.16% -6.79% 535.92% -37.39% 0.00% - Horiz. % 165.96% 300.00% 371.12% 398.18% 62.61% 100.00% -
P/EPS -4.49 -8.70 -0.51 -11.53 0.09 -4.94 -0.17 781.61% QoQ % 48.39% -1,605.88% 95.58% -12,911.11% 101.82% -2,805.88% - Horiz. % 2,641.18% 5,117.65% 300.00% 6,782.35% -52.94% 2,905.88% 100.00%
EY -22.27 -11.50 -196.36 -8.67 1,166.16 -20.25 -594.05 -88.73% QoQ % -93.65% 94.14% -2,164.82% -100.74% 5,858.81% 96.59% - Horiz. % 3.75% 1.94% 33.05% 1.46% -196.31% 3.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 35.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
TBCB- Q3 FYE 2022.pdf 
