[TSRCAP] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -122.08%
YoY- -2414.42%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 87,770 78,866 60,576 118,597 111,353 108,066 112,528 -15.22%
PBT 1,885 2,416 620 -32,503 -14,574 1,750 2,352 -13.68%
Tax -260 -330 12 -95 -100 -1,150 -1,628 -70.46%
NP 1,625 2,086 632 -32,598 -14,674 600 724 71.17%
-
NP to SH 1,770 2,190 804 -32,587 -14,673 602 724 81.18%
-
Tax Rate 13.79% 13.66% -1.94% - - 65.71% 69.22% -
Total Cost 86,145 76,780 59,944 151,195 126,027 107,466 111,804 -15.91%
-
Net Worth 122,364 122,364 107,535 121,233 142,951 136,453 123,079 -0.38%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 122,364 122,364 107,535 121,233 142,951 136,453 123,079 -0.38%
NOSH 113,300 113,300 100,499 113,302 113,453 100,333 90,499 16.11%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.85% 2.64% 1.04% -27.49% -13.18% 0.56% 0.64% -
ROE 1.45% 1.79% 0.75% -26.88% -10.26% 0.44% 0.59% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 77.47 69.61 60.27 104.67 98.15 107.71 124.34 -26.98%
EPS 1.60 2.00 0.80 -28.80 -12.93 0.60 0.80 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.08 1.07 1.07 1.26 1.36 1.36 -14.20%
Adjusted Per Share Value based on latest NOSH - 113,226
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 53.91 48.44 37.21 72.85 68.40 66.38 69.12 -15.23%
EPS 1.09 1.35 0.49 -20.02 -9.01 0.37 0.44 82.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7516 0.7516 0.6605 0.7447 0.8781 0.8382 0.756 -0.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.80 0.82 0.84 0.81 0.88 1.00 1.06 -
P/RPS 1.03 1.18 1.39 0.77 0.90 0.93 0.85 13.62%
P/EPS 51.19 42.42 105.00 -2.82 -6.80 166.67 132.50 -46.86%
EY 1.95 2.36 0.95 -35.51 -14.70 0.60 0.75 88.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.79 0.76 0.70 0.74 0.78 -3.43%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 31/05/12 28/02/12 30/11/11 26/08/11 30/05/11 -
Price 0.80 0.80 0.82 0.80 0.83 0.87 0.98 -
P/RPS 1.03 1.15 1.36 0.76 0.85 0.81 0.79 19.28%
P/EPS 51.19 41.39 102.50 -2.78 -6.42 145.00 122.50 -44.01%
EY 1.95 2.42 0.98 -35.95 -15.58 0.69 0.82 77.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.77 0.75 0.66 0.64 0.72 1.83%

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