[TSRCAP] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 66.3%
YoY- -48.46%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 43,792 42,024 39,433 54,033 69,100 89,275 133,383 -16.93%
PBT 2,339 982 1,208 875 957 2,718 -20,953 -
Tax -1,113 -161 -165 -575 -358 -264 -189 34.36%
NP 1,226 821 1,043 300 599 2,454 -21,142 -
-
NP to SH 1,230 856 1,095 301 584 2,294 -21,303 -
-
Tax Rate 47.58% 16.40% 13.66% 65.71% 37.41% 9.71% - -
Total Cost 42,566 41,203 38,390 53,733 68,501 86,821 154,525 -19.32%
-
Net Worth 130,294 124,630 122,364 136,453 155,344 153,698 145,041 -1.77%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 130,294 124,630 122,364 136,453 155,344 153,698 145,041 -1.77%
NOSH 113,300 113,300 113,300 100,333 116,800 114,700 113,313 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.80% 1.95% 2.64% 0.56% 0.87% 2.75% -15.85% -
ROE 0.94% 0.69% 0.89% 0.22% 0.38% 1.49% -14.69% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 38.65 37.09 34.80 53.85 59.16 77.83 117.71 -16.93%
EPS 1.10 0.80 1.00 0.30 0.50 2.00 -18.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.10 1.08 1.36 1.33 1.34 1.28 -1.76%
Adjusted Per Share Value based on latest NOSH - 119,999
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 26.90 25.81 24.22 33.19 42.44 54.84 81.93 -16.93%
EPS 0.76 0.53 0.67 0.18 0.36 1.41 -13.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8003 0.7655 0.7516 0.8382 0.9542 0.9441 0.8909 -1.77%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.11 0.80 0.82 1.00 0.92 1.10 0.94 -
P/RPS 2.87 2.16 2.36 1.86 1.56 1.41 0.80 23.71%
P/EPS 102.25 105.89 84.85 333.33 184.00 55.00 -5.00 -
EY 0.98 0.94 1.18 0.30 0.54 1.82 -20.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.73 0.76 0.74 0.69 0.82 0.73 4.84%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 29/08/12 26/08/11 30/08/10 26/08/09 26/08/08 -
Price 1.01 0.80 0.80 0.87 0.88 1.26 0.92 -
P/RPS 2.61 2.16 2.30 1.62 1.49 1.62 0.78 22.28%
P/EPS 93.03 105.89 82.78 290.00 176.00 63.00 -4.89 -
EY 1.07 0.94 1.21 0.34 0.57 1.59 -20.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.73 0.74 0.64 0.66 0.94 0.72 3.39%

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