[TSRCAP] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -79.84%
YoY- 2.99%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 32,332 35,029 27,718 14,306 42,814 26,395 24,289 20.94%
PBT 1,024 337 665 317 2,181 206 1,053 -1.83%
Tax 2,629 -94 -49 -112 -1,177 -30 -168 -
NP 3,653 243 616 205 1,004 176 885 156.65%
-
NP to SH 3,655 251 649 207 1,027 233 894 155.02%
-
Tax Rate -256.74% 27.89% 7.37% 35.33% 53.97% 14.56% 15.95% -
Total Cost 28,679 34,786 27,102 14,101 41,810 26,219 23,404 14.46%
-
Net Worth 127,601 124,630 124,630 124,630 123,070 122,364 122,364 2.82%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,119 - - - - - - -
Div Payout % 30.62% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 127,601 124,630 124,630 124,630 123,070 122,364 122,364 2.82%
NOSH 111,931 113,300 113,300 113,300 112,909 113,300 113,300 -0.80%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.30% 0.69% 2.22% 1.43% 2.35% 0.67% 3.64% -
ROE 2.86% 0.20% 0.52% 0.17% 0.83% 0.19% 0.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.89 30.92 24.46 12.63 37.92 23.30 21.44 21.93%
EPS 3.20 0.20 0.60 0.20 0.90 0.20 0.80 151.34%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.10 1.10 1.10 1.09 1.08 1.08 3.66%
Adjusted Per Share Value based on latest NOSH - 113,300
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.86 21.52 17.03 8.79 26.30 16.21 14.92 20.94%
EPS 2.25 0.15 0.40 0.13 0.63 0.14 0.55 155.13%
DPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7838 0.7655 0.7655 0.7655 0.756 0.7516 0.7516 2.82%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.13 0.84 0.80 0.80 0.80 0.80 0.82 -
P/RPS 3.91 2.72 3.27 6.34 2.11 3.43 3.83 1.38%
P/EPS 34.61 379.17 139.66 437.87 87.95 389.01 103.92 -51.85%
EY 2.89 0.26 0.72 0.23 1.14 0.26 0.96 108.07%
DY 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.76 0.73 0.73 0.73 0.74 0.76 19.21%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 31/05/13 28/02/13 29/11/12 29/08/12 -
Price 1.10 0.85 0.80 0.81 0.83 0.80 0.80 -
P/RPS 3.81 2.75 3.27 6.42 2.19 3.43 3.73 1.42%
P/EPS 33.69 383.69 139.66 443.35 91.25 389.01 101.39 -51.92%
EY 2.97 0.26 0.72 0.23 1.10 0.26 0.99 107.59%
DY 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.77 0.73 0.74 0.76 0.74 0.74 18.89%

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