[TSRCAP] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 344.78%
YoY- 645.0%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 14,306 42,814 26,395 24,289 15,144 35,082 29,482 -38.22%
PBT 317 2,181 206 1,053 155 -21,572 -11,806 -
Tax -112 -1,177 -30 -168 3 -20 500 -
NP 205 1,004 176 885 158 -21,592 -11,306 -
-
NP to SH 207 1,027 233 894 201 -21,582 -11,306 -
-
Tax Rate 35.33% 53.97% 14.56% 15.95% -1.94% - - -
Total Cost 14,101 41,810 26,219 23,404 14,986 56,674 40,788 -50.70%
-
Net Worth 124,630 123,070 122,364 122,364 107,535 121,152 142,455 -8.51%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 124,630 123,070 122,364 122,364 107,535 121,152 142,455 -8.51%
NOSH 113,300 112,909 113,300 113,300 100,499 113,226 113,060 0.14%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.43% 2.35% 0.67% 3.64% 1.04% -61.55% -38.35% -
ROE 0.17% 0.83% 0.19% 0.73% 0.19% -17.81% -7.94% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.63 37.92 23.30 21.44 15.07 30.98 26.08 -38.30%
EPS 0.20 0.90 0.20 0.80 0.20 -19.00 -10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.08 1.08 1.07 1.07 1.26 -8.64%
Adjusted Per Share Value based on latest NOSH - 113,300
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.20 24.54 15.13 13.92 8.68 20.11 16.90 -38.22%
EPS 0.12 0.59 0.13 0.51 0.12 -12.37 -6.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7144 0.7055 0.7014 0.7014 0.6164 0.6945 0.8166 -8.52%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.80 0.80 0.80 0.82 0.84 0.81 0.88 -
P/RPS 6.34 2.11 3.43 3.83 5.57 2.61 3.37 52.33%
P/EPS 437.87 87.95 389.01 103.92 420.00 -4.25 -8.80 -
EY 0.23 1.14 0.26 0.96 0.24 -23.53 -11.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.74 0.76 0.79 0.76 0.70 2.83%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 29/11/12 29/08/12 31/05/12 28/02/12 30/11/11 -
Price 0.81 0.83 0.80 0.80 0.82 0.80 0.83 -
P/RPS 6.42 2.19 3.43 3.73 5.44 2.58 3.18 59.66%
P/EPS 443.35 91.25 389.01 101.39 410.00 -4.20 -8.30 -
EY 0.23 1.10 0.26 0.99 0.24 -23.83 -12.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.74 0.74 0.77 0.75 0.66 7.91%

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