[TSRCAP] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 58.55%
YoY- 104.78%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 89,275 133,383 88,910 47,770 32,736 58,947 111,214 -3.59%
PBT 2,718 -20,953 9,579 3,801 2,034 6,728 9,834 -19.27%
Tax -264 -189 -3,172 -1,309 -823 -3,404 -4,646 -37.96%
NP 2,454 -21,142 6,407 2,492 1,211 3,324 5,188 -11.72%
-
NP to SH 2,294 -21,303 6,246 2,486 1,214 3,324 5,188 -12.70%
-
Tax Rate 9.71% - 33.11% 34.44% 40.46% 50.59% 47.24% -
Total Cost 86,821 154,525 82,503 45,278 31,525 55,623 106,026 -3.27%
-
Net Worth 153,698 145,041 155,638 149,159 146,691 152,696 112,726 5.29%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 153,698 145,041 155,638 149,159 146,691 152,696 112,726 5.29%
NOSH 114,700 113,313 102,393 103,583 101,166 103,874 64,049 10.18%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.75% -15.85% 7.21% 5.22% 3.70% 5.64% 4.66% -
ROE 1.49% -14.69% 4.01% 1.67% 0.83% 2.18% 4.60% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 77.83 117.71 86.83 46.12 32.36 56.75 173.64 -12.50%
EPS 2.00 -18.80 6.10 2.40 1.20 3.20 8.10 -20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.28 1.52 1.44 1.45 1.47 1.76 -4.43%
Adjusted Per Share Value based on latest NOSH - 101,888
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 51.18 76.46 50.97 27.38 18.77 33.79 63.75 -3.59%
EPS 1.31 -12.21 3.58 1.43 0.70 1.91 2.97 -12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.881 0.8314 0.8922 0.855 0.8409 0.8753 0.6462 5.29%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.10 0.94 1.87 1.99 1.43 1.37 2.98 -
P/RPS 1.41 0.80 2.15 4.32 4.42 2.41 1.72 -3.25%
P/EPS 55.00 -5.00 30.66 82.92 119.17 42.81 36.79 6.92%
EY 1.82 -20.00 3.26 1.21 0.84 2.34 2.72 -6.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.73 1.23 1.38 0.99 0.93 1.69 -11.34%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 26/08/08 31/07/07 28/08/06 29/08/05 26/08/04 28/08/03 -
Price 1.26 0.92 2.48 1.86 1.37 1.27 3.20 -
P/RPS 1.62 0.78 2.86 4.03 4.23 2.24 1.84 -2.09%
P/EPS 63.00 -4.89 40.66 77.50 114.17 39.69 39.51 8.07%
EY 1.59 -20.43 2.46 1.29 0.88 2.52 2.53 -7.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.72 1.63 1.29 0.94 0.86 1.82 -10.41%

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