[TSRCAP] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -6.48%
YoY- 16.84%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 76,180 130,286 140,225 149,248 150,112 206,354 206,146 -48.41%
PBT -2,104 21,284 3,982 4,382 4,688 -26,017 4,257 -
Tax 0 -2,536 0 0 0 388 -901 -
NP -2,104 18,748 3,982 4,382 4,688 -25,629 3,356 -
-
NP to SH -2,096 18,751 3,984 4,384 4,688 -25,623 3,362 -
-
Tax Rate - 11.92% 0.00% 0.00% 0.00% - 21.17% -
Total Cost 78,284 111,538 136,242 144,866 145,424 231,983 202,790 -46.89%
-
Net Worth 172,705 172,705 157,004 157,004 155,260 153,515 181,427 -3.22%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 172,705 172,705 157,004 157,004 155,260 153,515 181,427 -3.22%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -2.76% 14.39% 2.84% 2.94% 3.12% -12.42% 1.63% -
ROE -1.21% 10.86% 2.54% 2.79% 3.02% -16.69% 1.85% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 43.67 74.68 80.38 85.55 86.05 118.29 118.17 -48.40%
EPS -1.20 10.70 2.27 2.60 2.80 -14.70 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 0.90 0.90 0.89 0.88 1.04 -3.22%
Adjusted Per Share Value based on latest NOSH - 174,450
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 46.79 80.03 86.13 91.68 92.21 126.75 126.63 -48.41%
EPS -1.29 11.52 2.45 2.69 2.88 -15.74 2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0608 1.0608 0.9644 0.9644 0.9537 0.943 1.1144 -3.22%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.235 0.23 0.23 0.35 0.40 0.43 0.40 -
P/RPS 0.54 0.31 0.29 0.41 0.46 0.36 0.34 36.01%
P/EPS -19.56 2.14 10.07 13.93 14.88 -2.93 20.75 -
EY -5.11 46.73 9.93 7.18 6.72 -34.16 4.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.26 0.39 0.45 0.49 0.38 -26.32%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 26/08/20 30/06/20 27/02/20 28/11/19 27/08/19 29/05/19 -
Price 0.27 0.225 0.23 0.45 0.34 0.40 0.46 -
P/RPS 0.62 0.30 0.29 0.53 0.40 0.34 0.39 36.09%
P/EPS -22.47 2.09 10.07 17.91 12.65 -2.72 23.86 -
EY -4.45 47.77 9.93 5.58 7.90 -36.72 4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.26 0.50 0.38 0.45 0.44 -27.72%

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