[TSRCAP] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 93.58%
YoY- -277.48%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 20,625 13,779 4,290 5,002 11,221 14,273 21,352 -2.28%
PBT -2,081 907 313 -1,980 -26,597 -240 -661 115.25%
Tax 0 0 -104 0 -4,276 -4 -2,250 -
NP -2,081 907 209 -1,980 -30,873 -244 -2,911 -20.09%
-
NP to SH -2,080 908 210 -1,978 -30,792 -241 -2,911 -20.12%
-
Tax Rate - 0.00% 33.23% - - - - -
Total Cost 22,706 12,872 4,081 6,982 42,094 14,517 24,263 -4.33%
-
Net Worth 136,070 137,815 137,815 136,070 137,815 169,216 169,216 -13.56%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 136,070 137,815 137,815 136,070 137,815 169,216 169,216 -13.56%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -10.09% 6.58% 4.87% -39.58% -275.14% -1.71% -13.63% -
ROE -1.53% 0.66% 0.15% -1.45% -22.34% -0.14% -1.72% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.82 7.90 2.46 2.87 6.43 8.18 12.24 -2.30%
EPS -1.20 0.50 0.10 -1.10 -17.70 -0.10 -1.70 -20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.79 0.78 0.79 0.97 0.97 -13.56%
Adjusted Per Share Value based on latest NOSH - 174,450
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.82 7.90 2.46 2.87 6.43 8.18 12.24 -2.30%
EPS -1.20 0.50 0.10 -1.10 -17.70 -0.10 -1.70 -20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.79 0.78 0.79 0.97 0.97 -13.56%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.185 0.195 0.205 0.245 0.28 0.28 0.305 -
P/RPS 1.56 2.47 8.34 8.54 4.35 3.42 2.49 -26.84%
P/EPS -15.52 37.46 170.30 -21.61 -1.59 -202.68 -18.28 -10.36%
EY -6.44 2.67 0.59 -4.63 -63.04 -0.49 -5.47 11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.26 0.31 0.35 0.29 0.31 -15.72%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 30/05/22 28/02/22 29/11/21 29/09/21 28/06/21 08/03/21 -
Price 0.19 0.20 0.195 0.195 0.255 0.28 0.28 -
P/RPS 1.61 2.53 7.93 6.80 3.96 3.42 2.29 -20.98%
P/EPS -15.94 38.43 161.99 -17.20 -1.44 -202.68 -16.78 -3.37%
EY -6.28 2.60 0.62 -5.81 -69.22 -0.49 -5.96 3.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.25 0.25 0.32 0.29 0.29 -11.88%

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