[TSRCAP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -92.87%
YoY- -66.47%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 184,264 124,219 69,100 33,345 173,566 128,303 89,275 61.89%
PBT 2,663 1,452 957 609 5,467 3,736 2,718 -1.34%
Tax -1,240 -715 -358 -251 -558 -815 -264 179.67%
NP 1,423 737 599 358 4,909 2,921 2,454 -30.39%
-
NP to SH 1,408 723 584 340 4,771 2,779 2,294 -27.71%
-
Tax Rate 46.56% 49.24% 37.41% 41.22% 10.21% 21.81% 9.71% -
Total Cost 182,841 123,482 68,501 32,987 168,657 125,382 86,821 64.07%
-
Net Worth 159,686 160,264 155,344 149,599 167,678 146,731 153,698 2.57%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 2,266 - - - -
Div Payout % - - - 666.67% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 159,686 160,264 155,344 149,599 167,678 146,731 153,698 2.57%
NOSH 117,416 120,499 116,800 113,333 125,133 111,160 114,700 1.56%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.77% 0.59% 0.87% 1.07% 2.83% 2.28% 2.75% -
ROE 0.88% 0.45% 0.38% 0.23% 2.85% 1.89% 1.49% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 156.93 103.09 59.16 29.42 138.70 115.42 77.83 59.39%
EPS 1.20 0.60 0.50 0.30 4.20 2.50 2.00 -28.79%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.33 1.32 1.34 1.32 1.34 0.98%
Adjusted Per Share Value based on latest NOSH - 113,333
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 113.18 76.30 42.44 20.48 106.61 78.81 54.84 61.88%
EPS 0.86 0.44 0.36 0.21 2.93 1.71 1.41 -28.01%
DPS 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
NAPS 0.9809 0.9844 0.9542 0.9189 1.03 0.9013 0.9441 2.57%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.85 0.75 0.92 1.00 1.05 1.29 1.10 -
P/RPS 0.54 0.73 1.56 3.40 0.76 1.12 1.41 -47.17%
P/EPS 70.88 125.00 184.00 333.33 27.54 51.60 55.00 18.36%
EY 1.41 0.80 0.54 0.30 3.63 1.94 1.82 -15.60%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.69 0.76 0.78 0.98 0.82 -16.07%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 30/08/10 31/05/10 24/02/10 26/11/09 26/08/09 -
Price 1.01 0.82 0.88 0.92 1.26 1.07 1.26 -
P/RPS 0.64 0.80 1.49 3.13 0.91 0.93 1.62 -46.06%
P/EPS 84.23 136.67 176.00 306.67 33.05 42.80 63.00 21.29%
EY 1.19 0.73 0.57 0.33 3.03 2.34 1.59 -17.52%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 0.74 0.62 0.66 0.70 0.94 0.81 0.94 -14.70%

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