[TOPBLDS] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,303 1,886 9,018 62,290 67,067 60,551 50,785 -43.07% YoY % -30.91% -79.09% -85.52% -7.12% 10.76% 19.23% - Horiz. % 2.57% 3.71% 17.76% 122.65% 132.06% 119.23% 100.00%
PBT -5,274 -2,224 -2,483 -15,777 -7,526 13,394 638 - YoY % -137.14% 10.43% 84.26% -109.63% -156.19% 1,999.37% - Horiz. % -826.65% -348.59% -389.18% -2,472.88% -1,179.62% 2,099.37% 100.00%
Tax 0 0 0 -109 3,430 -2,261 -502 - YoY % 0.00% 0.00% 0.00% -103.18% 251.70% -350.40% - Horiz. % -0.00% -0.00% -0.00% 21.71% -683.27% 450.40% 100.00%
NP -5,274 -2,224 -2,483 -15,886 -4,096 11,133 136 - YoY % -137.14% 10.43% 84.37% -287.84% -136.79% 8,086.03% - Horiz. % -3,877.94% -1,635.29% -1,825.74% -11,680.88% -3,011.76% 8,186.03% 100.00%
NP to SH -5,274 -2,143 -2,299 -16,017 -3,977 11,273 226 - YoY % -146.10% 6.79% 85.65% -302.74% -135.28% 4,888.05% - Horiz. % -2,333.63% -948.23% -1,017.26% -7,087.17% -1,759.73% 4,988.05% 100.00%
Tax Rate - % - % - % - % - % 16.88 % 78.68 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -78.55% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 21.45% 100.00%
Total Cost 6,577 4,110 11,501 78,176 71,163 49,418 50,649 -26.95% YoY % 60.02% -64.26% -85.29% 9.85% 44.00% -2.43% - Horiz. % 12.99% 8.11% 22.71% 154.35% 140.50% 97.57% 100.00%
Net Worth -77,654 -21,178 11,766 88,927 211,965 214,952 192,400 - YoY % -266.67% -279.98% -86.77% -58.05% -1.39% 11.72% - Horiz. % -40.36% -11.01% 6.12% 46.22% 110.17% 111.72% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth -77,654 -21,178 11,766 88,927 211,965 214,952 192,400 - YoY % -266.67% -279.98% -86.77% -58.05% -1.39% 11.72% - Horiz. % -40.36% -11.01% 6.12% 46.22% 110.17% 111.72% 100.00%
NOSH 705,950 705,950 588,350 555,794 543,501 524,275 520,000 4.81% YoY % 0.00% 19.99% 5.86% 2.26% 3.67% 0.82% - Horiz. % 135.76% 135.76% 113.14% 106.88% 104.52% 100.82% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -404.76 % -117.92 % -27.53 % -25.50 % -6.11 % 18.39 % 0.27 % - YoY % -243.25% -328.33% -7.96% -317.35% -133.22% 6,711.11% - Horiz. % -149,911.11% -43,674.07% -10,196.30% -9,444.44% -2,262.96% 6,811.11% 100.00%
ROE 0.00 % 0.00 % -19.54 % -18.01 % -1.88 % 5.24 % 0.12 % - YoY % 0.00% 0.00% -8.50% -857.98% -135.88% 4,266.67% - Horiz. % 0.00% 0.00% -16,283.33% -15,008.33% -1,566.67% 4,366.67% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.18 0.27 1.53 11.21 12.34 11.55 9.77 -45.90% YoY % -33.33% -82.35% -86.35% -9.16% 6.84% 18.22% - Horiz. % 1.84% 2.76% 15.66% 114.74% 126.31% 118.22% 100.00%
EPS -0.72 -0.30 -0.39 -2.88 -0.73 2.15 0.04 - YoY % -140.00% 23.08% 86.46% -294.52% -133.95% 5,275.00% - Horiz. % -1,800.00% -750.00% -975.00% -7,200.00% -1,825.00% 5,375.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.1100 -0.0300 0.0200 0.1600 0.3900 0.4100 0.3700 - YoY % -266.67% -250.00% -87.50% -58.97% -4.88% 10.81% - Horiz. % -29.73% -8.11% 5.41% 43.24% 105.41% 110.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 705,950 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.18 0.27 1.28 8.82 9.50 8.58 7.19 -43.29% YoY % -33.33% -78.91% -85.49% -7.16% 10.72% 19.33% - Horiz. % 2.50% 3.76% 17.80% 122.67% 132.13% 119.33% 100.00%
EPS -0.72 -0.30 -0.33 -2.27 -0.56 1.60 0.03 - YoY % -140.00% 9.09% 85.46% -305.36% -135.00% 5,233.33% - Horiz. % -2,400.00% -1,000.00% -1,100.00% -7,566.67% -1,866.67% 5,333.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.1100 -0.0300 0.0167 0.1260 0.3003 0.3045 0.2725 - YoY % -266.67% -279.64% -86.75% -58.04% -1.38% 11.74% - Horiz. % -40.37% -11.01% 6.13% 46.24% 110.20% 111.74% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 31/03/22 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.0200 0.0200 0.0900 0.0800 0.2500 0.5900 0.6550 -
P/RPS 10.84 7.49 5.87 0.71 2.03 5.11 6.71 7.66% YoY % 44.73% 27.60% 726.76% -65.02% -60.27% -23.85% - Horiz. % 161.55% 111.62% 87.48% 10.58% 30.25% 76.15% 100.00%
P/EPS -2.68 -6.59 -23.03 -2.78 -34.17 27.44 1,507.08 - YoY % 59.33% 71.39% -728.42% 91.86% -224.53% -98.18% - Horiz. % -0.18% -0.44% -1.53% -0.18% -2.27% 1.82% 100.00%
EY -37.35 -15.18 -4.34 -36.02 -2.93 3.64 0.07 - YoY % -146.05% -249.77% 87.95% -1,129.35% -180.49% 5,100.00% - Horiz. % -53,357.14% -21,685.71% -6,200.00% -51,457.14% -4,185.71% 5,200.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 4.50 0.50 0.64 1.44 1.77 - YoY % 0.00% 0.00% 800.00% -21.87% -55.56% -18.64% - Horiz. % 0.00% 0.00% 254.24% 28.25% 36.16% 81.36% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date - 31/05/22 - 29/11/19 30/11/18 29/11/17 22/11/16 -
Price 0.0200 0.0350 0.0650 0.0850 0.1450 0.6300 0.6000 -
P/RPS 10.84 13.10 4.24 0.76 1.18 5.45 6.14 9.14% YoY % -17.25% 208.96% 457.89% -35.59% -78.35% -11.24% - Horiz. % 176.55% 213.36% 69.06% 12.38% 19.22% 88.76% 100.00%
P/EPS -2.68 -11.53 -16.63 -2.95 -19.82 29.30 1,380.53 - YoY % 76.76% 30.67% -463.73% 85.12% -167.65% -97.88% - Horiz. % -0.19% -0.84% -1.20% -0.21% -1.44% 2.12% 100.00%
EY -37.35 -8.67 -6.01 -33.90 -5.05 3.41 0.07 - YoY % -330.80% -44.26% 82.27% -571.29% -248.09% 4,771.43% - Horiz. % -53,357.14% -12,385.71% -8,585.71% -48,428.57% -7,214.29% 4,871.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 3.25 0.53 0.37 1.54 1.62 - YoY % 0.00% 0.00% 513.21% 43.24% -75.97% -4.94% - Horiz. % 0.00% 0.00% 200.62% 32.72% 22.84% 95.06% 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 
