[TSRCAP] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -43.03%
YoY- -71.28%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 25,901 28,132 60,046 55,119 35,754 33,345 45,264 -31.14%
PBT 287 588 1,212 495 348 609 1,731 -69.91%
Tax -168 -407 -525 -357 -107 -251 257 -
NP 119 181 687 138 241 358 1,988 -84.77%
-
NP to SH 120 181 686 139 244 340 1,992 -84.71%
-
Tax Rate 58.54% 69.22% 43.32% 72.12% 30.75% 41.22% -14.85% -
Total Cost 25,782 27,951 59,359 54,981 35,513 32,987 43,276 -29.26%
-
Net Worth 163,199 123,079 162,353 184,870 162,260 149,599 97,500 41.10%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - 2,266 - -
Div Payout % - - - - - 666.67% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 163,199 123,079 162,353 184,870 162,260 149,599 97,500 41.10%
NOSH 119,999 90,499 114,333 138,999 121,999 113,333 97,500 14.88%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.46% 0.64% 1.14% 0.25% 0.67% 1.07% 4.39% -
ROE 0.07% 0.15% 0.42% 0.08% 0.15% 0.23% 2.04% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.58 31.09 52.52 39.65 29.31 29.42 46.42 -40.07%
EPS 0.10 0.20 0.60 0.10 0.20 0.30 1.80 -85.51%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.36 1.36 1.42 1.33 1.33 1.32 1.00 22.82%
Adjusted Per Share Value based on latest NOSH - 138,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.85 16.13 34.42 31.60 20.50 19.11 25.95 -31.14%
EPS 0.07 0.10 0.39 0.08 0.14 0.19 1.14 -84.51%
DPS 0.00 0.00 0.00 0.00 0.00 1.30 0.00 -
NAPS 0.9355 0.7055 0.9307 1.0597 0.9301 0.8576 0.5589 41.10%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.00 1.06 0.85 0.75 0.92 1.00 1.05 -
P/RPS 4.63 3.41 1.62 1.89 3.14 3.40 2.26 61.51%
P/EPS 1,000.00 530.00 141.67 750.00 460.00 333.33 51.39 627.40%
EY 0.10 0.19 0.71 0.13 0.22 0.30 1.95 -86.27%
DY 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 0.74 0.78 0.60 0.56 0.69 0.76 1.05 -20.85%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 28/02/11 26/11/10 30/08/10 31/05/10 24/02/10 -
Price 0.87 0.98 1.01 0.82 0.88 0.92 1.26 -
P/RPS 4.03 3.15 1.92 2.07 3.00 3.13 2.71 30.37%
P/EPS 870.00 490.00 168.33 820.00 440.00 306.67 61.67 486.68%
EY 0.11 0.20 0.59 0.12 0.23 0.33 1.62 -83.43%
DY 0.00 0.00 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.64 0.72 0.71 0.62 0.66 0.70 1.26 -36.41%

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