[TSRCAP] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.53%
YoY- 77.8%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 266,766 250,040 233,082 199,164 177,820 122,696 147,781 48.30%
PBT -41,906 -88,572 9,958 18,724 19,158 8,300 10,678 -
Tax -378 -388 -3,585 -6,114 -6,344 -2,876 -3,034 -75.08%
NP -42,284 -88,960 6,373 12,609 12,814 5,424 7,644 -
-
NP to SH -42,606 -89,260 5,934 11,926 12,492 5,336 7,431 -
-
Tax Rate - - 36.00% 32.65% 33.11% 34.65% 28.41% -
Total Cost 309,050 339,000 226,709 186,554 165,006 117,272 140,137 69.50%
-
Net Worth 145,041 136,666 156,588 158,336 155,638 150,844 152,186 -3.15%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,090 - - - 5,655 -
Div Payout % - - 52.08% - - - 76.11% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 145,041 136,666 156,588 158,336 155,638 150,844 152,186 -3.15%
NOSH 113,313 106,770 103,018 102,816 102,393 102,615 102,828 6.69%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -15.85% -35.58% 2.73% 6.33% 7.21% 4.42% 5.17% -
ROE -29.38% -65.31% 3.79% 7.53% 8.03% 3.54% 4.88% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 235.42 234.18 226.25 193.71 173.66 119.57 143.72 38.99%
EPS -37.60 -83.60 5.80 11.60 12.20 5.20 7.20 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.50 -
NAPS 1.28 1.28 1.52 1.54 1.52 1.47 1.48 -9.23%
Adjusted Per Share Value based on latest NOSH - 103,807
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 163.86 153.59 143.17 122.34 109.23 75.37 90.77 48.31%
EPS -26.17 -54.83 3.64 7.33 7.67 3.28 4.56 -
DPS 0.00 0.00 1.90 0.00 0.00 0.00 3.47 -
NAPS 0.8909 0.8395 0.9618 0.9726 0.956 0.9266 0.9348 -3.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.94 1.42 2.07 1.97 1.87 1.85 1.92 -
P/RPS 0.40 0.61 0.91 1.02 1.08 1.55 1.34 -55.36%
P/EPS -2.50 -1.70 35.94 16.98 15.33 35.58 26.57 -
EY -40.00 -58.87 2.78 5.89 6.52 2.81 3.76 -
DY 0.00 0.00 1.45 0.00 0.00 0.00 2.86 -
P/NAPS 0.73 1.11 1.36 1.28 1.23 1.26 1.30 -31.95%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 28/02/08 28/11/07 31/07/07 29/05/07 27/02/07 -
Price 0.92 1.05 1.40 1.88 2.48 1.90 2.00 -
P/RPS 0.39 0.45 0.62 0.97 1.43 1.59 1.39 -57.17%
P/EPS -2.45 -1.26 24.31 16.21 20.33 36.54 27.68 -
EY -40.87 -79.62 4.11 6.17 4.92 2.74 3.61 -
DY 0.00 0.00 2.14 0.00 0.00 0.00 2.75 -
P/NAPS 0.72 0.82 0.92 1.22 1.63 1.29 1.35 -34.25%

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