[TSRCAP] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -30.69%
YoY- -81.2%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 199,164 129,712 55,562 102,049 207,688 207,688 0 -
PBT 18,724 10,561 3,249 9,845 35,300 35,300 0 -
Tax -6,114 -3,788 -1,538 -5,237 -10,785 -10,785 0 -
NP 12,609 6,773 1,710 4,608 24,514 24,514 0 -
-
NP to SH 11,926 6,708 1,708 4,608 24,514 24,514 0 -
-
Tax Rate 32.65% 35.87% 47.34% 53.19% 30.55% 30.55% - -
Total Cost 186,554 122,938 53,852 97,441 183,173 183,173 0 -
-
Net Worth 158,336 149,903 154,787 149,421 63,868 98,817 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 158,336 149,903 154,787 149,421 63,868 98,817 0 -
NOSH 102,816 102,673 106,749 101,647 63,868 59,889 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.33% 5.22% 3.08% 4.52% 11.80% 11.80% 0.00% -
ROE 7.53% 4.47% 1.10% 3.08% 38.38% 24.81% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 193.71 126.33 52.05 100.40 325.18 346.79 0.00 -
EPS 11.60 6.53 1.60 4.53 30.67 40.93 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.46 1.45 1.47 1.00 1.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,999
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 114.17 74.35 31.85 58.50 119.05 119.05 0.00 -
EPS 6.84 3.85 0.98 2.64 14.05 14.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9076 0.8593 0.8873 0.8565 0.3661 0.5665 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.97 1.85 1.36 1.04 3.18 3.06 0.00 -
P/RPS 1.02 1.46 2.61 1.04 0.98 0.88 0.00 -
P/EPS 16.98 28.32 85.00 22.94 8.28 7.48 0.00 -
EY 5.89 3.53 1.18 4.36 12.07 13.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.27 0.94 0.71 3.18 1.85 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 20/11/06 28/11/05 29/11/04 21/11/03 28/11/02 - -
Price 1.88 1.85 1.35 1.14 2.46 3.26 0.00 -
P/RPS 0.97 1.46 2.59 1.14 0.76 0.94 0.00 -
P/EPS 16.21 28.32 84.38 25.15 6.41 7.96 0.00 -
EY 6.17 3.53 1.19 3.98 15.60 12.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.27 0.93 0.78 2.46 1.98 0.00 -

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