[TSRCAP] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -17.47%
YoY- -73.98%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 102,737 87,770 111,353 165,625 171,070 263,857 199,164 -10.43%
PBT 1,758 1,885 -14,574 1,936 4,981 -23,001 18,724 -32.55%
Tax -340 -260 -100 -953 -1,086 -501 -6,114 -38.19%
NP 1,418 1,625 -14,674 982 3,894 -23,502 12,609 -30.50%
-
NP to SH 1,476 1,770 -14,673 964 3,705 -23,906 11,926 -29.38%
-
Tax Rate 19.34% 13.79% - 49.23% 21.80% - 32.65% -
Total Cost 101,318 86,145 126,027 164,642 167,176 287,359 186,554 -9.66%
-
Net Worth 124,630 122,364 142,951 160,265 146,731 146,390 158,336 -3.90%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 124,630 122,364 142,951 160,265 146,731 146,390 158,336 -3.90%
NOSH 113,300 113,300 113,453 120,499 111,159 113,481 102,816 1.62%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.38% 1.85% -13.18% 0.59% 2.28% -8.91% 6.33% -
ROE 1.18% 1.45% -10.26% 0.60% 2.53% -16.33% 7.53% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 90.68 77.47 98.15 137.45 153.90 232.51 193.71 -11.87%
EPS 1.33 1.60 -12.93 0.80 3.33 -21.07 11.60 -30.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.08 1.26 1.33 1.32 1.29 1.54 -5.44%
Adjusted Per Share Value based on latest NOSH - 138,999
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 63.11 53.91 68.40 101.74 105.08 162.07 122.34 -10.43%
EPS 0.91 1.09 -9.01 0.59 2.28 -14.68 7.33 -29.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7655 0.7516 0.8781 0.9844 0.9013 0.8992 0.9726 -3.90%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.84 0.80 0.88 0.75 1.29 0.76 1.97 -
P/RPS 0.93 1.03 0.90 0.55 0.84 0.33 1.02 -1.52%
P/EPS 64.48 51.19 -6.80 93.75 38.70 -3.61 16.98 24.88%
EY 1.55 1.95 -14.70 1.07 2.58 -27.72 5.89 -19.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.70 0.56 0.98 0.59 1.28 -8.31%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 29/11/12 30/11/11 26/11/10 26/11/09 27/11/08 28/11/07 -
Price 0.85 0.80 0.83 0.82 1.07 0.85 1.88 -
P/RPS 0.94 1.03 0.85 0.60 0.70 0.37 0.97 -0.52%
P/EPS 65.25 51.19 -6.42 102.50 32.10 -4.03 16.21 26.09%
EY 1.53 1.95 -15.58 0.98 3.12 -24.78 6.17 -20.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.66 0.62 0.81 0.66 1.22 -7.37%

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