[TSRCAP] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 13.12%
YoY- 110.77%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 78,866 108,066 138,200 178,550 266,766 177,820 95,540 -3.14%
PBT 2,416 1,750 1,914 5,436 -41,906 19,158 7,602 -17.37%
Tax -330 -1,150 -716 -528 -378 -6,344 -2,618 -29.16%
NP 2,086 600 1,198 4,908 -42,284 12,814 4,984 -13.50%
-
NP to SH 2,190 602 1,168 4,588 -42,606 12,492 4,972 -12.76%
-
Tax Rate 13.66% 65.71% 37.41% 9.71% - 33.11% 34.44% -
Total Cost 76,780 107,466 137,002 173,642 309,050 165,006 90,556 -2.71%
-
Net Worth 122,364 136,453 155,344 153,698 145,041 155,638 149,159 -3.24%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 122,364 136,453 155,344 153,698 145,041 155,638 149,159 -3.24%
NOSH 113,300 100,333 116,800 114,700 113,313 102,393 103,583 1.50%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.64% 0.56% 0.87% 2.75% -15.85% 7.21% 5.22% -
ROE 1.79% 0.44% 0.75% 2.99% -29.38% 8.03% 3.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 69.61 107.71 118.32 155.67 235.42 173.66 92.23 -4.57%
EPS 2.00 0.60 1.00 4.00 -37.60 12.20 4.80 -13.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.36 1.33 1.34 1.28 1.52 1.44 -4.67%
Adjusted Per Share Value based on latest NOSH - 116,363
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 48.44 66.38 84.89 109.67 163.86 109.23 58.69 -3.14%
EPS 1.35 0.37 0.72 2.82 -26.17 7.67 3.05 -12.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7516 0.8382 0.9542 0.9441 0.8909 0.956 0.9162 -3.24%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.82 1.00 0.92 1.10 0.94 1.87 1.99 -
P/RPS 1.18 0.93 0.78 0.71 0.40 1.08 2.16 -9.57%
P/EPS 42.42 166.67 92.00 27.50 -2.50 15.33 41.46 0.38%
EY 2.36 0.60 1.09 3.64 -40.00 6.52 2.41 -0.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.69 0.82 0.73 1.23 1.38 -9.45%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 26/08/09 26/08/08 31/07/07 28/08/06 -
Price 0.80 0.87 0.88 1.26 0.92 2.48 1.86 -
P/RPS 1.15 0.81 0.74 0.81 0.39 1.43 2.02 -8.95%
P/EPS 41.39 145.00 88.00 31.50 -2.45 20.33 38.75 1.10%
EY 2.42 0.69 1.14 3.17 -40.87 4.92 2.58 -1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.66 0.94 0.72 1.63 1.29 -8.83%

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