[TSRCAP] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 43.89%
YoY- -300.45%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 178,550 181,672 280,344 263,857 266,766 250,040 233,082 -16.29%
PBT 5,436 4,988 -13,867 -23,001 -41,906 -88,572 9,958 -33.23%
Tax -528 -492 50 -501 -378 -388 -3,585 -72.14%
NP 4,908 4,496 -13,817 -23,502 -42,284 -88,960 6,373 -15.99%
-
NP to SH 4,588 4,056 -14,270 -23,906 -42,606 -89,260 5,934 -15.77%
-
Tax Rate 9.71% 9.86% - - - - 36.00% -
Total Cost 173,642 177,176 294,161 287,359 309,050 339,000 226,709 -16.30%
-
Net Worth 153,698 134,862 149,946 146,390 145,041 136,666 156,588 -1.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,407 - - - 3,090 -
Div Payout % - - 0.00% - - - 52.08% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 153,698 134,862 149,946 146,390 145,041 136,666 156,588 -1.23%
NOSH 114,700 101,400 113,595 113,481 113,313 106,770 103,018 7.43%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.75% 2.47% -4.93% -8.91% -15.85% -35.58% 2.73% -
ROE 2.99% 3.01% -9.52% -16.33% -29.38% -65.31% 3.79% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 155.67 179.16 246.79 232.51 235.42 234.18 226.25 -22.08%
EPS 4.00 4.00 -13.00 -21.07 -37.60 -83.60 5.80 -21.95%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.34 1.33 1.32 1.29 1.28 1.28 1.52 -8.06%
Adjusted Per Share Value based on latest NOSH - 112,466
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 109.67 111.59 172.20 162.07 163.86 153.59 143.17 -16.29%
EPS 2.82 2.49 -8.77 -14.68 -26.17 -54.83 3.64 -15.66%
DPS 0.00 0.00 2.09 0.00 0.00 0.00 1.90 -
NAPS 0.9441 0.8284 0.921 0.8992 0.8909 0.8395 0.9618 -1.23%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.10 1.41 0.93 0.76 0.94 1.42 2.07 -
P/RPS 0.71 0.79 0.38 0.33 0.40 0.61 0.91 -15.26%
P/EPS 27.50 35.25 -7.40 -3.61 -2.50 -1.70 35.94 -16.35%
EY 3.64 2.84 -13.51 -27.72 -40.00 -58.87 2.78 19.70%
DY 0.00 0.00 3.23 0.00 0.00 0.00 1.45 -
P/NAPS 0.82 1.06 0.70 0.59 0.73 1.11 1.36 -28.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 14/05/09 25/02/09 27/11/08 26/08/08 29/05/08 28/02/08 -
Price 1.26 1.20 0.99 0.85 0.92 1.05 1.40 -
P/RPS 0.81 0.67 0.40 0.37 0.39 0.45 0.62 19.52%
P/EPS 31.50 30.00 -7.88 -4.03 -2.45 -1.26 24.31 18.87%
EY 3.17 3.33 -12.69 -24.78 -40.87 -79.62 4.11 -15.91%
DY 0.00 0.00 3.03 0.00 0.00 0.00 2.14 -
P/NAPS 0.94 0.90 0.75 0.66 0.72 0.82 0.92 1.44%

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