[TSRCAP] QoQ Quarter Result on 31-Mar-2019 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -48.03%
YoY- 12.35%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 37,096 37,528 51,744 41,419 51,917 61,274 75,785 -37.80%
PBT 1,019 1,172 -29,210 521 1,680 992 -3,720 -
Tax 0 0 1,064 123 -438 -361 187 -
NP 1,019 1,172 -28,146 644 1,242 631 -3,533 -
-
NP to SH 1,020 1,172 -28,145 646 1,243 633 -4,081 -
-
Tax Rate 0.00% 0.00% - -23.61% 26.07% 36.39% - -
Total Cost 36,077 36,356 79,890 40,775 50,675 60,643 79,318 -40.77%
-
Net Worth 157,004 155,260 153,515 181,427 181,427 179,683 179,683 -8.57%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 157,004 155,260 153,515 181,427 181,427 179,683 179,683 -8.57%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.75% 3.12% -54.39% 1.55% 2.39% 1.03% -4.66% -
ROE 0.65% 0.75% -18.33% 0.36% 0.69% 0.35% -2.27% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.26 21.51 29.66 23.74 29.76 35.12 43.44 -37.81%
EPS 0.60 0.70 -16.10 0.40 0.70 0.40 -2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.88 1.04 1.04 1.03 1.03 -8.57%
Adjusted Per Share Value based on latest NOSH - 174,450
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.79 23.05 31.78 25.44 31.89 37.64 46.55 -37.80%
EPS 0.63 0.72 -17.29 0.40 0.76 0.39 -2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9644 0.9537 0.943 1.1144 1.1144 1.1037 1.1037 -8.57%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.35 0.40 0.43 0.40 0.35 0.40 0.46 -
P/RPS 1.65 1.86 1.45 1.68 1.18 1.14 1.06 34.20%
P/EPS 59.86 59.54 -2.67 108.02 49.12 110.24 -19.66 -
EY 1.67 1.68 -37.52 0.93 2.04 0.91 -5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.49 0.38 0.34 0.39 0.45 -9.07%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 27/08/19 29/05/19 26/02/19 30/11/18 29/08/18 -
Price 0.45 0.34 0.40 0.46 0.45 0.36 0.40 -
P/RPS 2.12 1.58 1.35 1.94 1.51 1.02 0.92 74.19%
P/EPS 76.96 50.61 -2.48 124.22 63.16 99.21 -17.10 -
EY 1.30 1.98 -40.33 0.81 1.58 1.01 -5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.45 0.44 0.43 0.35 0.39 17.96%

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