[TSRCAP] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 313.53%
YoY- -21.83%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 16,567 109,385 77,053 42,024 14,306 108,642 65,828 -60.17%
PBT 577 2,343 1,319 982 317 3,595 1,414 -45.01%
Tax -361 2,374 -255 -161 -112 -1,372 -195 50.82%
NP 216 4,717 1,064 821 205 2,223 1,219 -68.48%
-
NP to SH 219 4,762 1,107 856 207 2,355 1,328 -69.96%
-
Tax Rate 62.56% -101.32% 19.33% 16.40% 35.33% 38.16% 13.79% -
Total Cost 16,351 104,668 75,989 41,203 14,101 106,419 64,609 -60.02%
-
Net Worth 129,161 130,589 124,630 124,630 124,630 121,795 122,364 3.67%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 1,145 - - - - - -
Div Payout % - 24.06% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 129,161 130,589 124,630 124,630 124,630 121,795 122,364 3.67%
NOSH 113,300 114,552 113,300 113,300 113,300 111,739 113,300 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.30% 4.31% 1.38% 1.95% 1.43% 2.05% 1.85% -
ROE 0.17% 3.65% 0.89% 0.69% 0.17% 1.93% 1.09% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.62 95.49 68.01 37.09 12.63 97.23 58.10 -60.17%
EPS 0.20 4.20 1.00 0.80 0.20 2.10 1.20 -69.74%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.10 1.10 1.10 1.09 1.08 3.67%
Adjusted Per Share Value based on latest NOSH - 113,300
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.18 67.19 47.33 25.81 8.79 66.73 40.43 -60.15%
EPS 0.13 2.93 0.68 0.53 0.13 1.45 0.82 -70.74%
DPS 0.00 0.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7934 0.8021 0.7655 0.7655 0.7655 0.7481 0.7516 3.67%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.96 1.13 0.84 0.80 0.80 0.80 0.80 -
P/RPS 6.57 1.18 1.24 2.16 6.34 0.82 1.38 183.27%
P/EPS 496.66 27.18 85.97 105.89 437.87 37.96 68.25 275.97%
EY 0.20 3.68 1.16 0.94 0.23 2.63 1.47 -73.57%
DY 0.00 0.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.99 0.76 0.73 0.73 0.73 0.74 8.82%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 29/11/13 29/08/13 31/05/13 28/02/13 29/11/12 -
Price 1.11 1.10 0.85 0.80 0.81 0.83 0.80 -
P/RPS 7.59 1.15 1.25 2.16 6.42 0.85 1.38 211.90%
P/EPS 574.26 26.46 87.00 105.89 443.35 39.38 68.25 314.22%
EY 0.17 3.78 1.15 0.94 0.23 2.54 1.47 -76.29%
DY 0.00 0.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.96 0.77 0.73 0.74 0.76 0.74 19.79%

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