[TSRCAP] QoQ Quarter Result on 31-Dec-2016

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016
Profit Trend
QoQ- -34.04%
YoY- 332.2%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 68,552 60,114 43,815 76,042 31,343 43,176 31,480 67.92%
PBT 1,089 1,667 2,826 6,410 4,998 1,785 1,675 -24.93%
Tax -183 -931 -949 -4,446 -417 -287 -714 -59.61%
NP 906 736 1,877 1,964 4,581 1,498 961 -3.84%
-
NP to SH 908 738 1,879 3,079 4,668 1,495 969 -4.23%
-
Tax Rate 16.80% 55.85% 33.58% 69.36% 8.34% 16.08% 42.63% -
Total Cost 67,646 59,378 41,938 74,078 26,762 41,678 30,519 69.91%
-
Net Worth 177,938 177,938 176,194 174,450 170,961 167,471 165,727 4.84%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 177,938 177,938 176,194 174,450 170,961 167,471 165,727 4.84%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.32% 1.22% 4.28% 2.58% 14.62% 3.47% 3.05% -
ROE 0.51% 0.41% 1.07% 1.76% 2.73% 0.89% 0.58% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 39.30 34.46 25.12 43.59 17.97 24.75 18.05 67.90%
EPS 0.50 0.40 1.10 1.80 2.70 0.90 0.60 -11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.01 1.00 0.98 0.96 0.95 4.84%
Adjusted Per Share Value based on latest NOSH - 174,450
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 42.11 36.93 26.91 46.71 19.25 26.52 19.34 67.91%
EPS 0.56 0.45 1.15 1.89 2.87 0.92 0.60 -4.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.093 1.093 1.0823 1.0716 1.0501 1.0287 1.018 4.84%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.57 0.74 0.72 0.495 0.455 0.51 0.545 -
P/RPS 1.45 2.15 0.00 0.00 2.53 2.06 3.02 -38.65%
P/EPS 109.51 174.92 0.00 0.00 17.00 59.51 98.12 7.58%
EY 0.91 0.57 0.00 0.00 5.88 1.68 1.02 -7.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.73 0.72 0.50 0.46 0.53 0.57 -1.17%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 24/05/17 27/02/17 28/11/16 30/08/16 25/05/16 -
Price 0.49 0.655 0.79 0.49 0.46 0.46 0.52 -
P/RPS 1.25 1.90 0.00 0.00 2.56 1.86 2.88 -42.64%
P/EPS 94.14 154.83 0.00 0.00 17.19 53.68 93.62 0.36%
EY 1.06 0.65 0.00 0.00 5.82 1.86 1.07 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.64 0.79 0.49 0.47 0.48 0.55 -8.66%

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