[TSRCAP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 100.62%
YoY- 11.05%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 108,642 65,828 39,433 15,144 118,597 83,515 54,033 58.96%
PBT 3,595 1,414 1,208 155 -32,503 -10,931 875 155.42%
Tax -1,372 -195 -165 3 -95 -75 -575 78.09%
NP 2,223 1,219 1,043 158 -32,598 -11,006 300 277.78%
-
NP to SH 2,355 1,328 1,095 201 -32,587 -11,005 301 291.65%
-
Tax Rate 38.16% 13.79% 13.66% -1.94% - - 65.71% -
Total Cost 106,419 64,609 38,390 14,986 151,195 94,521 53,733 57.38%
-
Net Worth 121,795 122,364 122,364 107,535 121,233 142,951 136,453 -7.26%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 121,795 122,364 122,364 107,535 121,233 142,951 136,453 -7.26%
NOSH 111,739 113,300 113,300 100,499 113,302 113,453 100,333 7.40%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.05% 1.85% 2.64% 1.04% -27.49% -13.18% 0.56% -
ROE 1.93% 1.09% 0.89% 0.19% -26.88% -7.70% 0.22% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 97.23 58.10 34.80 15.07 104.67 73.61 53.85 48.01%
EPS 2.10 1.20 1.00 0.20 -28.80 -9.70 0.30 263.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.08 1.07 1.07 1.26 1.36 -13.65%
Adjusted Per Share Value based on latest NOSH - 100,499
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.28 37.73 22.60 8.68 67.98 47.87 30.97 58.98%
EPS 1.35 0.76 0.63 0.12 -18.68 -6.31 0.17 295.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6982 0.7014 0.7014 0.6164 0.6949 0.8194 0.7822 -7.26%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.80 0.80 0.82 0.84 0.81 0.88 1.00 -
P/RPS 0.82 1.38 2.36 5.57 0.77 1.20 1.86 -41.93%
P/EPS 37.96 68.25 84.85 420.00 -2.82 -9.07 333.33 -76.35%
EY 2.63 1.47 1.18 0.24 -35.51 -11.02 0.30 322.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.76 0.79 0.76 0.70 0.74 -0.89%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 29/08/12 31/05/12 28/02/12 30/11/11 26/08/11 -
Price 0.83 0.80 0.80 0.82 0.80 0.83 0.87 -
P/RPS 0.85 1.38 2.30 5.44 0.76 1.13 1.62 -34.81%
P/EPS 39.38 68.25 82.78 410.00 -2.78 -8.56 290.00 -73.42%
EY 2.54 1.47 1.21 0.24 -35.95 -11.69 0.34 279.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.74 0.77 0.75 0.66 0.64 12.08%

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