[TSRCAP] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 172.39%
YoY- 263.79%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 57,224 108,642 87,770 78,866 60,576 118,597 111,353 -35.81%
PBT 1,268 3,595 1,885 2,416 620 -32,503 -14,574 -
Tax -448 -1,372 -260 -330 12 -95 -100 171.51%
NP 820 2,223 1,625 2,086 632 -32,598 -14,674 -
-
NP to SH 828 2,355 1,770 2,190 804 -32,587 -14,673 -
-
Tax Rate 35.33% 38.16% 13.79% 13.66% -1.94% - - -
Total Cost 56,404 106,419 86,145 76,780 59,944 151,195 126,027 -41.46%
-
Net Worth 124,630 121,795 122,364 122,364 107,535 121,233 142,951 -8.73%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 124,630 121,795 122,364 122,364 107,535 121,233 142,951 -8.73%
NOSH 113,300 111,739 113,300 113,300 100,499 113,302 113,453 -0.08%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.43% 2.05% 1.85% 2.64% 1.04% -27.49% -13.18% -
ROE 0.66% 1.93% 1.45% 1.79% 0.75% -26.88% -10.26% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 50.51 97.23 77.47 69.61 60.27 104.67 98.15 -35.75%
EPS 0.80 2.10 1.60 2.00 0.80 -28.80 -12.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.08 1.08 1.07 1.07 1.26 -8.64%
Adjusted Per Share Value based on latest NOSH - 113,300
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 32.80 62.28 50.31 45.21 34.72 67.98 63.83 -35.81%
EPS 0.47 1.35 1.01 1.26 0.46 -18.68 -8.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7144 0.6982 0.7014 0.7014 0.6164 0.6949 0.8194 -8.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.80 0.80 0.80 0.82 0.84 0.81 0.88 -
P/RPS 1.58 0.82 1.03 1.18 1.39 0.77 0.90 45.47%
P/EPS 109.47 37.96 51.19 42.42 105.00 -2.82 -6.80 -
EY 0.91 2.63 1.95 2.36 0.95 -35.51 -14.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.74 0.76 0.79 0.76 0.70 2.83%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 29/11/12 29/08/12 31/05/12 28/02/12 30/11/11 -
Price 0.81 0.83 0.80 0.80 0.82 0.80 0.83 -
P/RPS 1.60 0.85 1.03 1.15 1.36 0.76 0.85 52.39%
P/EPS 110.84 39.38 51.19 41.39 102.50 -2.78 -6.42 -
EY 0.90 2.54 1.95 2.42 0.98 -35.95 -15.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.74 0.74 0.77 0.75 0.66 7.91%

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