[TSH] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -67.44%
YoY- 43.45%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 124,818 138,711 144,471 133,407 140,988 113,550 117,139 4.31%
PBT 8,025 14,271 12,524 14,549 39,115 16,913 14,975 -33.94%
Tax -6,676 -3,965 -1,686 -2,136 -996 -4,609 -3,120 65.82%
NP 1,349 10,306 10,838 12,413 38,119 12,304 11,855 -76.42%
-
NP to SH 604 8,911 9,120 12,413 38,119 12,304 11,855 -86.18%
-
Tax Rate 83.19% 27.78% 13.46% 14.68% 2.55% 27.25% 20.83% -
Total Cost 123,469 128,405 133,633 120,994 102,869 101,246 105,284 11.17%
-
Net Worth 328,666 332,817 322,049 331,142 294,681 196,236 195,482 41.26%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 328,666 332,817 322,049 331,142 294,681 196,236 195,482 41.26%
NOSH 328,666 329,522 303,820 301,038 98,227 98,118 97,741 123.95%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.08% 7.43% 7.50% 9.30% 27.04% 10.84% 10.12% -
ROE 0.18% 2.68% 2.83% 3.75% 12.94% 6.27% 6.06% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.98 42.09 47.55 44.32 143.53 115.73 119.85 -53.42%
EPS 0.19 2.70 3.00 3.37 13.05 4.04 4.04 -86.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 1.06 1.10 3.00 2.00 2.00 -36.92%
Adjusted Per Share Value based on latest NOSH - 301,038
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.03 10.04 10.46 9.65 10.20 8.22 8.48 4.26%
EPS 0.04 0.64 0.66 0.90 2.76 0.89 0.86 -86.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2379 0.2409 0.2331 0.2396 0.2133 0.142 0.1415 41.25%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.67 0.77 0.83 0.94 1.00 0.78 0.79 -
P/RPS 1.76 1.83 1.75 2.12 0.70 0.67 0.66 91.95%
P/EPS 364.58 28.47 27.65 22.80 2.58 6.22 6.51 1353.08%
EY 0.27 3.51 3.62 4.39 38.81 16.08 15.35 -93.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.76 0.78 0.85 0.33 0.39 0.40 40.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 25/08/05 27/05/05 25/02/05 29/11/04 23/08/04 -
Price 0.70 0.75 0.87 0.89 0.92 0.83 0.83 -
P/RPS 1.84 1.78 1.83 2.01 0.64 0.72 0.69 91.95%
P/EPS 380.91 27.73 28.98 21.58 2.37 6.62 6.84 1347.65%
EY 0.26 3.61 3.45 4.63 42.18 15.11 14.61 -93.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.82 0.81 0.31 0.42 0.42 40.44%

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