[TSRCAP] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 46.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 111,214 52,370 234,608 155,766 100,926 49,295 107,969 1.99%
PBT 9,834 6,225 34,467 26,475 18,119 9,347 17,905 -33.00%
Tax -4,646 -3,362 -9,887 -8,089 -5,596 -2,743 -15,918 -56.09%
NP 5,188 2,863 24,580 18,386 12,523 6,604 1,987 89.94%
-
NP to SH 5,188 2,863 24,580 18,386 12,523 6,604 1,987 89.94%
-
Tax Rate 47.24% 54.01% 28.69% 30.55% 30.88% 29.35% 88.90% -
Total Cost 106,026 49,507 210,028 137,380 88,403 42,691 105,982 0.02%
-
Net Worth 112,726 109,430 104,092 98,817 93,473 88,853 9,471,366 -94.82%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 4,785 - - - - -
Div Payout % - - 19.47% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 112,726 109,430 104,092 98,817 93,473 88,853 9,471,366 -94.82%
NOSH 64,049 63,622 59,823 59,889 59,918 60,036 6,623,333 -95.49%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.66% 5.47% 10.48% 11.80% 12.41% 13.40% 1.84% -
ROE 4.60% 2.62% 23.61% 18.61% 13.40% 7.43% 0.02% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 173.64 82.31 392.17 260.09 168.44 82.11 1.63 2166.49%
EPS 8.10 4.50 32.40 30.70 20.90 11.00 0.03 4120.48%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.72 1.74 1.65 1.56 1.48 1.43 14.89%
Adjusted Per Share Value based on latest NOSH - 59,826
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 63.75 30.02 134.48 89.29 57.85 28.26 61.89 1.99%
EPS 2.97 1.64 14.09 10.54 7.18 3.79 1.14 89.66%
DPS 0.00 0.00 2.74 0.00 0.00 0.00 0.00 -
NAPS 0.6462 0.6273 0.5967 0.5665 0.5358 0.5093 54.2927 -94.82%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 2.98 2.86 3.18 3.06 3.40 2.96 0.00 -
P/RPS 1.72 3.47 0.81 1.18 2.02 3.60 0.00 -
P/EPS 36.79 63.56 7.74 9.97 16.27 26.91 0.00 -
EY 2.72 1.57 12.92 10.03 6.15 3.72 0.00 -
DY 0.00 0.00 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.66 1.83 1.85 2.18 2.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 28/02/03 28/11/02 11/10/02 01/07/02 21/03/02 -
Price 3.20 3.12 3.08 3.26 3.00 3.44 0.00 -
P/RPS 1.84 3.79 0.79 1.25 1.78 4.19 0.00 -
P/EPS 39.51 69.33 7.50 10.62 14.35 31.27 0.00 -
EY 2.53 1.44 13.34 9.42 6.97 3.20 0.00 -
DY 0.00 0.00 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.81 1.77 1.98 1.92 2.32 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