[TSRCAP] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 63.83%
YoY- -63.48%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 133,383 88,910 47,770 32,736 58,947 111,214 100,926 4.75%
PBT -20,953 9,579 3,801 2,034 6,728 9,834 18,119 -
Tax -189 -3,172 -1,309 -823 -3,404 -4,646 -5,596 -43.11%
NP -21,142 6,407 2,492 1,211 3,324 5,188 12,523 -
-
NP to SH -21,303 6,246 2,486 1,214 3,324 5,188 12,523 -
-
Tax Rate - 33.11% 34.44% 40.46% 50.59% 47.24% 30.88% -
Total Cost 154,525 82,503 45,278 31,525 55,623 106,026 88,403 9.74%
-
Net Worth 145,041 155,638 149,159 146,691 152,696 112,726 93,473 7.58%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 145,041 155,638 149,159 146,691 152,696 112,726 93,473 7.58%
NOSH 113,313 102,393 103,583 101,166 103,874 64,049 59,918 11.19%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -15.85% 7.21% 5.22% 3.70% 5.64% 4.66% 12.41% -
ROE -14.69% 4.01% 1.67% 0.83% 2.18% 4.60% 13.40% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 117.71 86.83 46.12 32.36 56.75 173.64 168.44 -5.79%
EPS -18.80 6.10 2.40 1.20 3.20 8.10 20.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.52 1.44 1.45 1.47 1.76 1.56 -3.24%
Adjusted Per Share Value based on latest NOSH - 94,600
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 76.46 50.97 27.38 18.77 33.79 63.75 57.85 4.75%
EPS -12.21 3.58 1.43 0.70 1.91 2.97 7.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8314 0.8922 0.855 0.8409 0.8753 0.6462 0.5358 7.59%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.94 1.87 1.99 1.43 1.37 2.98 3.40 -
P/RPS 0.80 2.15 4.32 4.42 2.41 1.72 2.02 -14.29%
P/EPS -5.00 30.66 82.92 119.17 42.81 36.79 16.27 -
EY -20.00 3.26 1.21 0.84 2.34 2.72 6.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.23 1.38 0.99 0.93 1.69 2.18 -16.65%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 31/07/07 28/08/06 29/08/05 26/08/04 28/08/03 11/10/02 -
Price 0.92 2.48 1.86 1.37 1.27 3.20 3.00 -
P/RPS 0.78 2.86 4.03 4.23 2.24 1.84 1.78 -12.83%
P/EPS -4.89 40.66 77.50 114.17 39.69 39.51 14.35 -
EY -20.43 2.46 1.29 0.88 2.52 2.53 6.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.63 1.29 0.94 0.86 1.82 1.92 -15.06%

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