[TSRCAP] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -14.12%
YoY- -74.54%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 84,048 78,866 108,066 138,200 178,550 266,766 177,820 -11.73%
PBT 1,964 2,416 1,750 1,914 5,436 -41,906 19,158 -31.56%
Tax -322 -330 -1,150 -716 -528 -378 -6,344 -39.12%
NP 1,642 2,086 600 1,198 4,908 -42,284 12,814 -28.97%
-
NP to SH 1,712 2,190 602 1,168 4,588 -42,606 12,492 -28.17%
-
Tax Rate 16.40% 13.66% 65.71% 37.41% 9.71% - 33.11% -
Total Cost 82,406 76,780 107,466 137,002 173,642 309,050 165,006 -10.91%
-
Net Worth 124,630 122,364 136,453 155,344 153,698 145,041 155,638 -3.63%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 124,630 122,364 136,453 155,344 153,698 145,041 155,638 -3.63%
NOSH 113,300 113,300 100,333 116,800 114,700 113,313 102,393 1.69%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.95% 2.64% 0.56% 0.87% 2.75% -15.85% 7.21% -
ROE 1.37% 1.79% 0.44% 0.75% 2.99% -29.38% 8.03% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 74.18 69.61 107.71 118.32 155.67 235.42 173.66 -13.20%
EPS 1.60 2.00 0.60 1.00 4.00 -37.60 12.20 -28.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.08 1.36 1.33 1.34 1.28 1.52 -5.24%
Adjusted Per Share Value based on latest NOSH - 121,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 51.63 48.44 66.38 84.89 109.67 163.86 109.23 -11.73%
EPS 1.05 1.35 0.37 0.72 2.82 -26.17 7.67 -28.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7655 0.7516 0.8382 0.9542 0.9441 0.8909 0.956 -3.63%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.80 0.82 1.00 0.92 1.10 0.94 1.87 -
P/RPS 1.08 1.18 0.93 0.78 0.71 0.40 1.08 0.00%
P/EPS 52.94 42.42 166.67 92.00 27.50 -2.50 15.33 22.92%
EY 1.89 2.36 0.60 1.09 3.64 -40.00 6.52 -18.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.74 0.69 0.82 0.73 1.23 -8.32%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 26/08/11 30/08/10 26/08/09 26/08/08 31/07/07 -
Price 0.80 0.80 0.87 0.88 1.26 0.92 2.48 -
P/RPS 1.08 1.15 0.81 0.74 0.81 0.39 1.43 -4.56%
P/EPS 52.94 41.39 145.00 88.00 31.50 -2.45 20.33 17.27%
EY 1.89 2.42 0.69 1.14 3.17 -40.87 4.92 -14.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.64 0.66 0.94 0.72 1.63 -12.51%

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