[TSRCAP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 77.33%
YoY- 107.23%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 77,053 42,024 14,306 108,642 65,828 39,433 15,144 195.53%
PBT 1,319 982 317 3,595 1,414 1,208 155 316.27%
Tax -255 -161 -112 -1,372 -195 -165 3 -
NP 1,064 821 205 2,223 1,219 1,043 158 256.19%
-
NP to SH 1,107 856 207 2,355 1,328 1,095 201 211.54%
-
Tax Rate 19.33% 16.40% 35.33% 38.16% 13.79% 13.66% -1.94% -
Total Cost 75,989 41,203 14,101 106,419 64,609 38,390 14,986 194.85%
-
Net Worth 124,630 124,630 124,630 121,795 122,364 122,364 107,535 10.32%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 124,630 124,630 124,630 121,795 122,364 122,364 107,535 10.32%
NOSH 113,300 113,300 113,300 111,739 113,300 113,300 100,499 8.31%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.38% 1.95% 1.43% 2.05% 1.85% 2.64% 1.04% -
ROE 0.89% 0.69% 0.17% 1.93% 1.09% 0.89% 0.19% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 68.01 37.09 12.63 97.23 58.10 34.80 15.07 172.84%
EPS 1.00 0.80 0.20 2.10 1.20 1.00 0.20 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.10 1.09 1.08 1.08 1.07 1.85%
Adjusted Per Share Value based on latest NOSH - 112,909
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 44.17 24.09 8.20 62.28 37.73 22.60 8.68 195.55%
EPS 0.63 0.49 0.12 1.35 0.76 0.63 0.12 201.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7144 0.7144 0.7144 0.6982 0.7014 0.7014 0.6164 10.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.84 0.80 0.80 0.80 0.80 0.82 0.84 -
P/RPS 1.24 2.16 6.34 0.82 1.38 2.36 5.57 -63.23%
P/EPS 85.97 105.89 437.87 37.96 68.25 84.85 420.00 -65.23%
EY 1.16 0.94 0.23 2.63 1.47 1.18 0.24 185.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.73 0.73 0.74 0.76 0.79 -2.54%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 28/02/13 29/11/12 29/08/12 31/05/12 -
Price 0.85 0.80 0.81 0.83 0.80 0.80 0.82 -
P/RPS 1.25 2.16 6.42 0.85 1.38 2.30 5.44 -62.45%
P/EPS 87.00 105.89 443.35 39.38 68.25 82.78 410.00 -64.39%
EY 1.15 0.94 0.23 2.54 1.47 1.21 0.24 183.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.74 0.76 0.74 0.74 0.77 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