[TSRCAP] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 340.77%
YoY- 104.76%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 35,029 27,718 14,306 42,814 26,395 24,289 15,144 74.81%
PBT 337 665 317 2,181 206 1,053 155 67.74%
Tax -94 -49 -112 -1,177 -30 -168 3 -
NP 243 616 205 1,004 176 885 158 33.20%
-
NP to SH 251 649 207 1,027 233 894 201 15.94%
-
Tax Rate 27.89% 7.37% 35.33% 53.97% 14.56% 15.95% -1.94% -
Total Cost 34,786 27,102 14,101 41,810 26,219 23,404 14,986 75.22%
-
Net Worth 124,630 124,630 124,630 123,070 122,364 122,364 107,535 10.32%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 124,630 124,630 124,630 123,070 122,364 122,364 107,535 10.32%
NOSH 113,300 113,300 113,300 112,909 113,300 113,300 100,499 8.31%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.69% 2.22% 1.43% 2.35% 0.67% 3.64% 1.04% -
ROE 0.20% 0.52% 0.17% 0.83% 0.19% 0.73% 0.19% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.92 24.46 12.63 37.92 23.30 21.44 15.07 61.39%
EPS 0.20 0.60 0.20 0.90 0.20 0.80 0.20 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.10 1.09 1.08 1.08 1.07 1.85%
Adjusted Per Share Value based on latest NOSH - 112,909
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.52 17.03 8.79 26.30 16.21 14.92 9.30 74.85%
EPS 0.15 0.40 0.13 0.63 0.14 0.55 0.12 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7655 0.7655 0.7655 0.756 0.7516 0.7516 0.6605 10.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.84 0.80 0.80 0.80 0.80 0.82 0.84 -
P/RPS 2.72 3.27 6.34 2.11 3.43 3.83 5.57 -37.96%
P/EPS 379.17 139.66 437.87 87.95 389.01 103.92 420.00 -6.58%
EY 0.26 0.72 0.23 1.14 0.26 0.96 0.24 5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.73 0.73 0.74 0.76 0.79 -2.54%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 28/02/13 29/11/12 29/08/12 31/05/12 -
Price 0.85 0.80 0.81 0.83 0.80 0.80 0.82 -
P/RPS 2.75 3.27 6.42 2.19 3.43 3.73 5.44 -36.51%
P/EPS 383.69 139.66 443.35 91.25 389.01 101.39 410.00 -4.32%
EY 0.26 0.72 0.23 1.10 0.26 0.99 0.24 5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.74 0.76 0.74 0.74 0.77 0.00%

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