[TSRCAP] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 18.61%
YoY- 93.34%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 53,053 50,643 54,307 44,780 43,696 34,292 34,786 32.59%
PBT 1,862 -7,450 -7,267 -2,293 -2,841 -27,357 -28,504 -
Tax -480 0 0 -104 -104 -4,380 -4,384 -77.20%
NP 1,382 -7,450 -7,267 -2,397 -2,945 -31,737 -32,888 -
-
NP to SH 1,388 -7,447 -7,265 -2,393 -2,940 -31,652 -32,801 -
-
Tax Rate 25.78% - - - - - - -
Total Cost 51,671 58,093 61,574 47,177 46,641 66,029 67,674 -16.50%
-
Net Worth 137,815 130,837 129,093 134,326 136,070 137,815 137,815 0.00%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 137,815 130,837 129,093 134,326 136,070 137,815 137,815 0.00%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.60% -14.71% -13.38% -5.35% -6.74% -92.55% -94.54% -
ROE 1.01% -5.69% -5.63% -1.78% -2.16% -22.97% -23.80% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.41 29.03 31.13 25.67 25.05 19.66 19.94 32.59%
EPS 0.80 -4.27 -4.16 -1.37 -1.69 -18.14 -18.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.75 0.74 0.77 0.78 0.79 0.79 0.00%
Adjusted Per Share Value based on latest NOSH - 174,450
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 32.59 31.11 33.36 27.51 26.84 21.06 21.37 32.59%
EPS 0.85 -4.57 -4.46 -1.47 -1.81 -19.44 -20.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8465 0.8037 0.793 0.8251 0.8358 0.8465 0.8465 0.00%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.195 0.20 0.20 0.18 0.185 0.195 0.205 -
P/RPS 0.64 0.69 0.64 0.70 0.74 0.99 1.03 -27.24%
P/EPS 24.51 -4.69 -4.80 -13.12 -10.98 -1.07 -1.09 -
EY 4.08 -21.34 -20.82 -7.62 -9.11 -93.05 -91.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.27 0.23 0.24 0.25 0.26 -2.58%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 27/02/23 29/11/22 30/08/22 30/05/22 28/02/22 -
Price 0.235 0.19 0.21 0.19 0.19 0.20 0.195 -
P/RPS 0.77 0.65 0.67 0.74 0.76 1.02 0.98 -14.88%
P/EPS 29.54 -4.45 -5.04 -13.85 -11.27 -1.10 -1.04 -
EY 3.39 -22.47 -19.83 -7.22 -8.87 -90.72 -96.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.28 0.25 0.24 0.25 0.25 12.96%

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