[TSRCAP] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 91.72%
YoY- -130.28%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 4,290 5,002 11,221 14,273 21,352 19,045 25,117 -69.11%
PBT 313 -1,980 -26,597 -240 -661 -526 18,297 -93.31%
Tax -104 0 -4,276 -4 -2,250 0 -2,536 -88.03%
NP 209 -1,980 -30,873 -244 -2,911 -526 15,761 -94.35%
-
NP to SH 210 -1,978 -30,792 -241 -2,911 -524 15,763 -94.33%
-
Tax Rate 33.23% - - - - - 13.86% -
Total Cost 4,081 6,982 42,094 14,517 24,263 19,571 9,356 -42.39%
-
Net Worth 137,815 136,070 137,815 169,216 169,216 172,705 172,705 -13.93%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 137,815 136,070 137,815 169,216 169,216 172,705 172,705 -13.93%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.87% -39.58% -275.14% -1.71% -13.63% -2.76% 62.75% -
ROE 0.15% -1.45% -22.34% -0.14% -1.72% -0.30% 9.13% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.46 2.87 6.43 8.18 12.24 10.92 14.40 -69.11%
EPS 0.10 -1.10 -17.70 -0.10 -1.70 -0.30 9.00 -94.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.79 0.97 0.97 0.99 0.99 -13.93%
Adjusted Per Share Value based on latest NOSH - 174,450
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.64 3.07 6.89 8.77 13.12 11.70 15.43 -69.08%
EPS 0.13 -1.21 -18.91 -0.15 -1.79 -0.32 9.68 -94.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8465 0.8358 0.8465 1.0394 1.0394 1.0608 1.0608 -13.93%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.205 0.245 0.28 0.28 0.305 0.235 0.23 -
P/RPS 8.34 8.54 4.35 3.42 2.49 2.15 1.60 199.72%
P/EPS 170.30 -21.61 -1.59 -202.68 -18.28 -78.24 2.55 1533.52%
EY 0.59 -4.63 -63.04 -0.49 -5.47 -1.28 39.29 -93.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.35 0.29 0.31 0.24 0.23 8.49%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 29/09/21 28/06/21 08/03/21 30/11/20 26/08/20 -
Price 0.195 0.195 0.255 0.28 0.28 0.27 0.225 -
P/RPS 7.93 6.80 3.96 3.42 2.29 2.47 1.56 194.76%
P/EPS 161.99 -17.20 -1.44 -202.68 -16.78 -89.89 2.49 1505.30%
EY 0.62 -5.81 -69.22 -0.49 -5.96 -1.11 40.16 -93.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.32 0.29 0.29 0.27 0.23 5.70%

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