[TSRCAP] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -2537.43%
YoY- -1622.13%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 78,866 60,576 118,597 111,353 108,066 112,528 184,264 -43.23%
PBT 2,416 620 -32,503 -14,574 1,750 2,352 2,663 -6.28%
Tax -330 12 -95 -100 -1,150 -1,628 -1,240 -58.65%
NP 2,086 632 -32,598 -14,674 600 724 1,423 29.07%
-
NP to SH 2,190 804 -32,587 -14,673 602 724 1,408 34.27%
-
Tax Rate 13.66% -1.94% - - 65.71% 69.22% 46.56% -
Total Cost 76,780 59,944 151,195 126,027 107,466 111,804 182,841 -43.95%
-
Net Worth 122,364 107,535 121,233 142,951 136,453 123,079 159,686 -16.27%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 122,364 107,535 121,233 142,951 136,453 123,079 159,686 -16.27%
NOSH 113,300 100,499 113,302 113,453 100,333 90,499 117,416 -2.35%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.64% 1.04% -27.49% -13.18% 0.56% 0.64% 0.77% -
ROE 1.79% 0.75% -26.88% -10.26% 0.44% 0.59% 0.88% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 69.61 60.27 104.67 98.15 107.71 124.34 156.93 -41.86%
EPS 2.00 0.80 -28.80 -12.93 0.60 0.80 1.20 40.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.07 1.26 1.36 1.36 1.36 -14.25%
Adjusted Per Share Value based on latest NOSH - 113,060
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 48.44 37.21 72.85 68.40 66.38 69.12 113.18 -43.23%
EPS 1.35 0.49 -20.02 -9.01 0.37 0.44 0.86 35.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7516 0.6605 0.7447 0.8781 0.8382 0.756 0.9809 -16.27%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.82 0.84 0.81 0.88 1.00 1.06 0.85 -
P/RPS 1.18 1.39 0.77 0.90 0.93 0.85 0.54 68.47%
P/EPS 42.42 105.00 -2.82 -6.80 166.67 132.50 70.88 -29.00%
EY 2.36 0.95 -35.51 -14.70 0.60 0.75 1.41 41.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.76 0.70 0.74 0.78 0.63 13.33%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 28/02/12 30/11/11 26/08/11 30/05/11 28/02/11 -
Price 0.80 0.82 0.80 0.83 0.87 0.98 1.01 -
P/RPS 1.15 1.36 0.76 0.85 0.81 0.79 0.64 47.85%
P/EPS 41.39 102.50 -2.78 -6.42 145.00 122.50 84.23 -37.75%
EY 2.42 0.98 -35.95 -15.58 0.69 0.82 1.19 60.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.75 0.66 0.64 0.72 0.74 0.00%

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 ⃤ & 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