[TSRCAP] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.93%
YoY- -66.47%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 60,046 55,119 35,754 33,345 45,264 39,026 43,858 23.22%
PBT 1,212 495 348 609 1,731 1,017 1,471 -12.08%
Tax -525 -357 -107 -251 257 -550 -142 138.53%
NP 687 138 241 358 1,988 467 1,329 -35.51%
-
NP to SH 686 139 244 340 1,992 484 1,280 -33.94%
-
Tax Rate 43.32% 72.12% 30.75% 41.22% -14.85% 54.08% 9.65% -
Total Cost 59,359 54,981 35,513 32,987 43,276 38,559 42,529 24.81%
-
Net Worth 162,353 184,870 162,260 149,599 97,500 159,720 155,927 2.72%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 2,266 - - - -
Div Payout % - - - 666.67% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 162,353 184,870 162,260 149,599 97,500 159,720 155,927 2.72%
NOSH 114,333 138,999 121,999 113,333 97,500 120,999 116,363 -1.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.14% 0.25% 0.67% 1.07% 4.39% 1.20% 3.03% -
ROE 0.42% 0.08% 0.15% 0.23% 2.04% 0.30% 0.82% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 52.52 39.65 29.31 29.42 46.42 32.25 37.69 24.68%
EPS 0.60 0.10 0.20 0.30 1.80 0.40 1.10 -33.16%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.42 1.33 1.33 1.32 1.00 1.32 1.34 3.93%
Adjusted Per Share Value based on latest NOSH - 113,333
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.88 33.86 21.96 20.48 27.80 23.97 26.94 23.21%
EPS 0.42 0.09 0.15 0.21 1.22 0.30 0.79 -34.29%
DPS 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
NAPS 0.9973 1.1356 0.9967 0.9189 0.5989 0.9811 0.9578 2.72%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.85 0.75 0.92 1.00 1.05 1.29 1.10 -
P/RPS 1.62 1.89 3.14 3.40 2.26 4.00 2.92 -32.40%
P/EPS 141.67 750.00 460.00 333.33 51.39 322.50 100.00 26.05%
EY 0.71 0.13 0.22 0.30 1.95 0.31 1.00 -20.36%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.69 0.76 1.05 0.98 0.82 -18.75%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 30/08/10 31/05/10 24/02/10 26/11/09 26/08/09 -
Price 1.01 0.82 0.88 0.92 1.26 1.07 1.26 -
P/RPS 1.92 2.07 3.00 3.13 2.71 3.32 3.34 -30.79%
P/EPS 168.33 820.00 440.00 306.67 61.67 267.50 114.55 29.16%
EY 0.59 0.12 0.23 0.33 1.62 0.37 0.87 -22.75%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.66 0.70 1.26 0.81 0.94 -17.01%

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