[TSRCAP] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 9.32%
YoY- -81.07%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 30,768 21,158 32,822 54,441 18,330 27,225 16,567 51.03%
PBT 1,050 1,075 4,683 2,566 456 1,762 577 48.99%
Tax -573 -107 -1,201 -1,880 174 -752 -361 36.03%
NP 477 968 3,482 686 630 1,010 216 69.49%
-
NP to SH 520 1,025 3,484 692 633 1,011 219 77.88%
-
Tax Rate 54.57% 9.95% 25.65% 73.27% -38.16% 42.68% 62.56% -
Total Cost 30,291 20,190 29,340 53,755 17,700 26,215 16,351 50.78%
-
Net Worth 137,233 134,388 135,875 130,909 129,385 130,294 129,161 4.12%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 137,233 134,388 135,875 130,909 129,385 130,294 129,161 4.12%
NOSH 116,300 113,888 116,133 114,833 113,496 113,300 113,300 1.75%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.55% 4.58% 10.61% 1.26% 3.44% 3.71% 1.30% -
ROE 0.38% 0.76% 2.56% 0.53% 0.49% 0.78% 0.17% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 26.46 18.58 28.26 47.41 16.15 24.03 14.62 48.45%
EPS 0.40 0.90 3.00 0.60 0.60 0.90 0.20 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.18 1.17 1.14 1.14 1.15 1.14 2.32%
Adjusted Per Share Value based on latest NOSH - 114,833
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.90 13.00 20.16 33.44 11.26 16.72 10.18 51.00%
EPS 0.32 0.63 2.14 0.43 0.39 0.62 0.13 82.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.843 0.8255 0.8346 0.8041 0.7948 0.8003 0.7934 4.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.55 0.77 0.86 0.87 1.02 1.11 0.96 -
P/RPS 2.08 4.14 3.04 1.84 6.32 4.62 6.57 -53.51%
P/EPS 123.01 85.56 28.67 144.37 182.88 124.39 496.66 -60.52%
EY 0.81 1.17 3.49 0.69 0.55 0.80 0.20 153.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.65 0.74 0.76 0.89 0.97 0.84 -32.07%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 29/05/15 27/02/15 27/11/14 28/08/14 29/05/14 -
Price 0.75 0.50 0.80 0.93 0.92 1.01 1.11 -
P/RPS 2.83 2.69 2.83 1.96 5.70 4.20 7.59 -48.16%
P/EPS 167.74 55.56 26.67 154.33 164.95 113.19 574.26 -55.94%
EY 0.60 1.80 3.75 0.65 0.61 0.88 0.17 131.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.42 0.68 0.82 0.81 0.88 0.97 -24.19%

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