[TSRCAP] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -6.48%
YoY- 16.84%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 CAGR
Revenue 39,806 18,584 80,794 149,248 226,382 270,195 207,858 -25.92%
PBT -12,186 -3,334 -2,374 4,382 5,344 10,934 8,986 -
Tax 0 -208 -4,500 0 -1,598 -2,072 -3,760 -
NP -12,186 -3,542 -6,874 4,382 3,746 8,861 5,226 -
-
NP to SH -12,186 -3,536 -6,870 4,384 3,752 8,869 5,234 -
-
Tax Rate - - - 0.00% 29.90% 18.95% 41.84% -
Total Cost 51,992 22,126 87,668 144,866 222,636 261,333 202,632 -21.88%
-
Net Worth 129,093 137,815 169,216 157,004 181,427 183,172 177,938 -5.66%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 CAGR
Net Worth 129,093 137,815 169,216 157,004 181,427 183,172 177,938 -5.66%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 CAGR
NP Margin -30.61% -19.06% -8.51% 2.94% 1.65% 3.28% 2.51% -
ROE -9.44% -2.57% -4.06% 2.79% 2.07% 4.84% 2.94% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 CAGR
RPS 22.82 10.65 46.31 85.55 129.77 154.88 119.15 -25.92%
EPS -7.00 -2.00 -4.00 2.60 2.20 5.13 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.79 0.97 0.90 1.04 1.05 1.02 -5.66%
Adjusted Per Share Value based on latest NOSH - 174,450
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 CAGR
RPS 22.82 10.65 46.31 85.55 129.77 154.88 119.15 -25.92%
EPS -7.00 -2.00 -4.00 2.60 2.20 5.13 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.79 0.97 0.90 1.04 1.05 1.02 -5.66%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/06/17 -
Price 0.20 0.205 0.305 0.35 0.35 0.485 0.74 -
P/RPS 0.88 1.92 0.66 0.41 0.27 0.31 0.62 6.56%
P/EPS -2.86 -10.11 -7.74 13.93 16.27 9.54 24.66 -
EY -34.93 -9.89 -12.91 7.18 6.15 10.48 4.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.31 0.39 0.34 0.46 0.73 -16.52%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 CAGR
Date 27/02/23 28/02/22 08/03/21 27/02/20 26/02/19 28/02/18 29/08/17 -
Price 0.21 0.195 0.28 0.45 0.45 0.48 0.655 -
P/RPS 0.92 1.83 0.60 0.53 0.35 0.31 0.55 9.79%
P/EPS -3.01 -9.62 -7.11 17.91 20.92 9.44 21.83 -
EY -33.26 -10.39 -14.06 5.58 4.78 10.59 4.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.29 0.50 0.43 0.46 0.64 -13.93%

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