[TSRCAP] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 21.14%
YoY- 115.5%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 65,828 83,515 124,219 128,303 197,893 149,373 97,284 -6.29%
PBT 1,414 -10,931 1,452 3,736 -17,251 14,043 7,921 -24.94%
Tax -195 -75 -715 -815 -376 -4,586 -2,841 -35.98%
NP 1,219 -11,006 737 2,921 -17,627 9,457 5,080 -21.15%
-
NP to SH 1,328 -11,005 723 2,779 -17,930 8,945 5,031 -19.89%
-
Tax Rate 13.79% - 49.24% 21.81% - 32.66% 35.87% -
Total Cost 64,609 94,521 123,482 125,382 215,520 139,916 92,204 -5.75%
-
Net Worth 122,364 142,951 160,264 146,731 146,390 158,336 149,903 -3.32%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 122,364 142,951 160,264 146,731 146,390 158,336 149,903 -3.32%
NOSH 113,300 113,453 120,499 111,160 113,481 102,816 102,673 1.65%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.85% -13.18% 0.59% 2.28% -8.91% 6.33% 5.22% -
ROE 1.09% -7.70% 0.45% 1.89% -12.25% 5.65% 3.36% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 58.10 73.61 103.09 115.42 174.38 145.28 94.75 -7.82%
EPS 1.20 -9.70 0.60 2.50 -15.80 8.70 4.90 -20.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.26 1.33 1.32 1.29 1.54 1.46 -4.89%
Adjusted Per Share Value based on latest NOSH - 120,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 37.73 47.87 71.21 73.55 113.44 85.63 55.77 -6.29%
EPS 0.76 -6.31 0.41 1.59 -10.28 5.13 2.88 -19.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7014 0.8194 0.9187 0.8411 0.8392 0.9076 0.8593 -3.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.80 0.88 0.75 1.29 0.76 1.97 1.85 -
P/RPS 1.38 1.20 0.73 1.12 0.44 1.36 1.95 -5.59%
P/EPS 68.25 -9.07 125.00 51.60 -4.81 22.64 37.76 10.35%
EY 1.47 -11.02 0.80 1.94 -20.79 4.42 2.65 -9.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.56 0.98 0.59 1.28 1.27 -8.60%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 26/11/10 26/11/09 27/11/08 28/11/07 20/11/06 -
Price 0.80 0.83 0.82 1.07 0.85 1.88 1.85 -
P/RPS 1.38 1.13 0.80 0.93 0.49 1.29 1.95 -5.59%
P/EPS 68.25 -8.56 136.67 42.80 -5.38 21.61 37.76 10.35%
EY 1.47 -11.69 0.73 2.34 -18.59 4.63 2.65 -9.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.62 0.81 0.66 1.22 1.27 -8.60%

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