[TSRCAP] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 134.11%
YoY- 151.25%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 138,200 178,550 266,766 177,820 95,540 65,472 117,894 2.68%
PBT 1,914 5,436 -41,906 19,158 7,602 4,068 13,456 -27.73%
Tax -716 -528 -378 -6,344 -2,618 -1,646 -6,808 -31.28%
NP 1,198 4,908 -42,284 12,814 4,984 2,422 6,648 -24.83%
-
NP to SH 1,168 4,588 -42,606 12,492 4,972 2,428 6,648 -25.15%
-
Tax Rate 37.41% 9.71% - 33.11% 34.44% 40.46% 50.59% -
Total Cost 137,002 173,642 309,050 165,006 90,556 63,050 111,246 3.53%
-
Net Worth 155,344 153,698 145,041 155,638 149,159 146,691 152,696 0.28%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 155,344 153,698 145,041 155,638 149,159 146,691 152,696 0.28%
NOSH 116,800 114,700 113,313 102,393 103,583 101,166 103,874 1.97%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.87% 2.75% -15.85% 7.21% 5.22% 3.70% 5.64% -
ROE 0.75% 2.99% -29.38% 8.03% 3.33% 1.66% 4.35% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 118.32 155.67 235.42 173.66 92.23 64.72 113.50 0.69%
EPS 1.00 4.00 -37.60 12.20 4.80 2.40 6.40 -26.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.34 1.28 1.52 1.44 1.45 1.47 -1.65%
Adjusted Per Share Value based on latest NOSH - 102,333
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 79.22 102.35 152.92 101.93 54.77 37.53 67.58 2.68%
EPS 0.67 2.63 -24.42 7.16 2.85 1.39 3.81 -25.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8905 0.881 0.8314 0.8922 0.855 0.8409 0.8753 0.28%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.92 1.10 0.94 1.87 1.99 1.43 1.37 -
P/RPS 0.78 0.71 0.40 1.08 2.16 2.21 1.21 -7.05%
P/EPS 92.00 27.50 -2.50 15.33 41.46 59.58 21.41 27.49%
EY 1.09 3.64 -40.00 6.52 2.41 1.68 4.67 -21.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.82 0.73 1.23 1.38 0.99 0.93 -4.85%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 26/08/09 26/08/08 31/07/07 28/08/06 29/08/05 26/08/04 -
Price 0.88 1.26 0.92 2.48 1.86 1.37 1.27 -
P/RPS 0.74 0.81 0.39 1.43 2.02 2.12 1.12 -6.67%
P/EPS 88.00 31.50 -2.45 20.33 38.75 57.08 19.84 28.16%
EY 1.14 3.17 -40.87 4.92 2.58 1.75 5.04 -21.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.94 0.72 1.63 1.29 0.94 0.86 -4.31%

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