[TSRCAP] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 311.57%
YoY- -45.57%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 55,119 35,754 33,345 45,264 39,026 43,858 45,418 13.76%
PBT 495 348 609 1,731 1,017 1,471 1,247 -45.95%
Tax -357 -107 -251 257 -550 -142 -123 103.34%
NP 138 241 358 1,988 467 1,329 1,124 -75.26%
-
NP to SH 139 244 340 1,992 484 1,280 1,014 -73.38%
-
Tax Rate 72.12% 30.75% 41.22% -14.85% 54.08% 9.65% 9.86% -
Total Cost 54,981 35,513 32,987 43,276 38,559 42,529 44,294 15.48%
-
Net Worth 184,870 162,260 149,599 97,500 159,720 155,927 134,862 23.37%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 2,266 - - - - -
Div Payout % - - 666.67% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 184,870 162,260 149,599 97,500 159,720 155,927 134,862 23.37%
NOSH 138,999 121,999 113,333 97,500 120,999 116,363 101,400 23.37%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.25% 0.67% 1.07% 4.39% 1.20% 3.03% 2.47% -
ROE 0.08% 0.15% 0.23% 2.04% 0.30% 0.82% 0.75% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.65 29.31 29.42 46.42 32.25 37.69 44.79 -7.79%
EPS 0.10 0.20 0.30 1.80 0.40 1.10 1.00 -78.42%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.33 1.32 1.00 1.32 1.34 1.33 0.00%
Adjusted Per Share Value based on latest NOSH - 97,500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 33.86 21.96 20.48 27.80 23.97 26.94 27.90 13.76%
EPS 0.09 0.15 0.21 1.22 0.30 0.79 0.62 -72.34%
DPS 0.00 0.00 1.39 0.00 0.00 0.00 0.00 -
NAPS 1.1356 0.9967 0.9189 0.5989 0.9811 0.9578 0.8284 23.37%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.75 0.92 1.00 1.05 1.29 1.10 1.41 -
P/RPS 1.89 3.14 3.40 2.26 4.00 2.92 3.15 -28.84%
P/EPS 750.00 460.00 333.33 51.39 322.50 100.00 141.00 204.40%
EY 0.13 0.22 0.30 1.95 0.31 1.00 0.71 -67.72%
DY 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.69 0.76 1.05 0.98 0.82 1.06 -34.62%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 31/05/10 24/02/10 26/11/09 26/08/09 14/05/09 -
Price 0.82 0.88 0.92 1.26 1.07 1.26 1.20 -
P/RPS 2.07 3.00 3.13 2.71 3.32 3.34 2.68 -15.80%
P/EPS 820.00 440.00 306.67 61.67 267.50 114.55 120.00 259.67%
EY 0.12 0.23 0.33 1.62 0.37 0.87 0.83 -72.42%
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.70 1.26 0.81 0.94 0.90 -21.98%

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