[TSRCAP] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 87.03%
YoY- 16.84%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 19,045 130,286 105,169 74,624 37,528 206,354 154,610 -75.14%
PBT -526 21,284 2,987 2,191 1,172 -26,017 3,193 -
Tax 0 -2,536 0 0 0 388 -676 -
NP -526 18,748 2,987 2,191 1,172 -25,629 2,517 -
-
NP to SH -524 18,751 2,988 2,192 1,172 -25,623 2,522 -
-
Tax Rate - 11.92% 0.00% 0.00% 0.00% - 21.17% -
Total Cost 19,571 111,538 102,182 72,433 36,356 231,983 152,093 -74.41%
-
Net Worth 172,705 172,705 157,004 157,004 155,260 153,515 181,427 -3.22%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 172,705 172,705 157,004 157,004 155,260 153,515 181,427 -3.22%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -2.76% 14.39% 2.84% 2.94% 3.12% -12.42% 1.63% -
ROE -0.30% 10.86% 1.90% 1.40% 0.75% -16.69% 1.39% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.92 74.68 60.29 42.78 21.51 118.29 88.63 -75.14%
EPS -0.30 10.70 1.70 1.30 0.70 -14.70 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 0.90 0.90 0.89 0.88 1.04 -3.22%
Adjusted Per Share Value based on latest NOSH - 174,450
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.70 80.03 64.60 45.84 23.05 126.75 94.97 -75.14%
EPS -0.32 11.52 1.84 1.35 0.72 -15.74 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0608 1.0608 0.9644 0.9644 0.9537 0.943 1.1144 -3.22%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.235 0.23 0.23 0.35 0.40 0.43 0.40 -
P/RPS 2.15 0.31 0.38 0.82 1.86 0.36 0.45 182.86%
P/EPS -78.24 2.14 13.43 27.85 59.54 -2.93 27.67 -
EY -1.28 46.73 7.45 3.59 1.68 -34.16 3.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.26 0.39 0.45 0.49 0.38 -26.32%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 26/08/20 30/06/20 27/02/20 28/11/19 27/08/19 29/05/19 -
Price 0.27 0.225 0.23 0.45 0.34 0.40 0.46 -
P/RPS 2.47 0.30 0.38 1.05 1.58 0.34 0.52 181.77%
P/EPS -89.89 2.09 13.43 35.81 50.61 -2.72 31.82 -
EY -1.11 47.77 7.45 2.79 1.98 -36.72 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.26 0.50 0.38 0.45 0.44 -27.72%

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