[TSRCAP] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -2537.43%
YoY- -1622.13%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 82,829 102,737 87,770 111,353 165,625 171,070 263,857 -17.55%
PBT 3,726 1,758 1,885 -14,574 1,936 4,981 -23,001 -
Tax -1,252 -340 -260 -100 -953 -1,086 -501 16.48%
NP 2,474 1,418 1,625 -14,674 982 3,894 -23,502 -
-
NP to SH 2,484 1,476 1,770 -14,673 964 3,705 -23,906 -
-
Tax Rate 33.60% 19.34% 13.79% - 49.23% 21.80% - -
Total Cost 80,354 101,318 86,145 126,027 164,642 167,176 287,359 -19.12%
-
Net Worth 129,385 124,630 122,364 142,951 160,265 146,731 146,390 -2.03%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 129,385 124,630 122,364 142,951 160,265 146,731 146,390 -2.03%
NOSH 113,496 113,300 113,300 113,453 120,499 111,159 113,481 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.99% 1.38% 1.85% -13.18% 0.59% 2.28% -8.91% -
ROE 1.92% 1.18% 1.45% -10.26% 0.60% 2.53% -16.33% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 72.98 90.68 77.47 98.15 137.45 153.90 232.51 -17.55%
EPS 2.13 1.33 1.60 -12.93 0.80 3.33 -21.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.10 1.08 1.26 1.33 1.32 1.29 -2.03%
Adjusted Per Share Value based on latest NOSH - 113,060
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 47.48 58.89 50.31 63.83 94.94 98.06 151.25 -17.55%
EPS 1.42 0.85 1.01 -8.41 0.55 2.12 -13.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7417 0.7144 0.7014 0.8194 0.9187 0.8411 0.8392 -2.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.02 0.84 0.80 0.88 0.75 1.29 0.76 -
P/RPS 1.40 0.93 1.03 0.90 0.55 0.84 0.33 27.21%
P/EPS 46.60 64.48 51.19 -6.80 93.75 38.70 -3.61 -
EY 2.15 1.55 1.95 -14.70 1.07 2.58 -27.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.76 0.74 0.70 0.56 0.98 0.59 7.08%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 29/11/12 30/11/11 26/11/10 26/11/09 27/11/08 -
Price 0.92 0.85 0.80 0.83 0.82 1.07 0.85 -
P/RPS 1.26 0.94 1.03 0.85 0.60 0.70 0.37 22.64%
P/EPS 42.04 65.25 51.19 -6.42 102.50 32.10 -4.03 -
EY 2.38 1.53 1.95 -15.58 0.98 3.12 -24.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.74 0.66 0.62 0.81 0.66 3.47%

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