[TSRCAP] QoQ Cumulative 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- -196.11%
YoY- -2414.42%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 65,828 39,433 15,144 118,597 83,515 54,033 28,132 75.98%
PBT 1,414 1,208 155 -32,503 -10,931 875 588 79.20%
Tax -195 -165 3 -95 -75 -575 -407 -38.68%
NP 1,219 1,043 158 -32,598 -11,006 300 181 255.39%
-
NP to SH 1,328 1,095 201 -32,587 -11,005 301 181 276.21%
-
Tax Rate 13.79% 13.66% -1.94% - - 65.71% 69.22% -
Total Cost 64,609 38,390 14,986 151,195 94,521 53,733 27,951 74.55%
-
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 1.09% 0.89% 0.19% -26.88% -7.70% 0.22% 0.15% -
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 58.10 34.80 15.07 104.67 73.61 53.85 31.09 51.54%
EPS 1.20 1.00 0.20 -28.80 -9.70 0.30 0.20 229.11%
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 40.43 24.22 9.30 72.85 51.30 33.19 17.28 75.96%
EPS 0.82 0.67 0.12 -20.02 -6.76 0.18 0.11 280.21%
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 1.38 2.36 5.57 0.77 1.20 1.86 3.41 -45.19%
P/EPS 68.25 84.85 420.00 -2.82 -9.07 333.33 530.00 -74.40%
EY 1.47 1.18 0.24 -35.51 -11.02 0.30 0.19 289.72%
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 1.38 2.30 5.44 0.76 1.13 1.62 3.15 -42.23%
P/EPS 68.25 82.78 410.00 -2.78 -8.56 290.00 490.00 -73.03%
EY 1.47 1.21 0.24 -35.95 -11.69 0.34 0.20 276.65%
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