[TSRCAP] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.97%
YoY- -81.2%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 32,736 18,535 115,190 76,537 58,947 34,432 223,359 -72.23%
PBT 2,034 1,185 8,225 7,384 6,728 4,044 23,267 -80.33%
Tax -823 -444 -3,698 -3,928 -3,404 -2,531 -15,708 -86.02%
NP 1,211 741 4,527 3,456 3,324 1,513 7,559 -70.53%
-
NP to SH 1,214 741 4,527 3,456 3,324 1,513 7,559 -70.48%
-
Tax Rate 40.46% 37.47% 44.96% 53.20% 50.59% 62.59% 67.51% -
Total Cost 31,525 17,794 110,663 73,081 55,623 32,919 215,800 -72.29%
-
Net Worth 146,691 152,434 151,718 149,421 152,696 146,256 118,960 15.00%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 5,125 - - - 4,018 -
Div Payout % - - 113.22% - - - 53.17% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 146,691 152,434 151,718 149,421 152,696 146,256 118,960 15.00%
NOSH 101,166 105,857 102,512 101,647 103,874 100,866 80,378 16.58%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.70% 4.00% 3.93% 4.52% 5.64% 4.39% 3.38% -
ROE 0.83% 0.49% 2.98% 2.31% 2.18% 1.03% 6.35% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 32.36 17.51 112.37 75.30 56.75 34.14 277.88 -76.18%
EPS 1.20 0.70 4.40 3.40 3.20 1.50 7.50 -70.56%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.45 1.44 1.48 1.47 1.47 1.45 1.48 -1.35%
Adjusted Per Share Value based on latest NOSH - 130,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.77 10.62 66.03 43.87 33.79 19.74 128.04 -72.23%
EPS 0.70 0.42 2.60 1.98 1.91 0.87 4.33 -70.35%
DPS 0.00 0.00 2.94 0.00 0.00 0.00 2.30 -
NAPS 0.8409 0.8738 0.8697 0.8565 0.8753 0.8384 0.6819 15.01%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.43 1.27 1.30 1.04 1.37 2.05 2.07 -
P/RPS 4.42 7.25 1.16 1.38 2.41 6.01 0.74 229.55%
P/EPS 119.17 181.43 29.44 30.59 42.81 136.67 22.01 208.65%
EY 0.84 0.55 3.40 3.27 2.34 0.73 4.54 -67.56%
DY 0.00 0.00 3.85 0.00 0.00 0.00 2.42 -
P/NAPS 0.99 0.88 0.88 0.71 0.93 1.41 1.40 -20.64%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 28/02/05 29/11/04 26/08/04 28/05/04 27/02/04 -
Price 1.37 1.58 1.52 1.14 1.27 1.64 2.20 -
P/RPS 4.23 9.02 1.35 1.51 2.24 4.80 0.79 206.37%
P/EPS 114.17 225.71 34.42 33.53 39.69 109.33 23.39 188.02%
EY 0.88 0.44 2.91 2.98 2.52 0.91 4.27 -65.14%
DY 0.00 0.00 3.29 0.00 0.00 0.00 2.27 -
P/NAPS 0.94 1.10 1.03 0.78 0.86 1.13 1.49 -26.46%

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