[TSRCAP] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 104.53%
YoY- -79.42%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 25,901 35,754 43,858 70,874 58,236 25,081 14,201 10.52%
PBT 287 348 1,471 1,190 7,504 1,291 849 -16.52%
Tax -168 -107 -142 -92 -2,453 -370 -377 -12.59%
NP 119 241 1,329 1,098 5,051 921 472 -20.50%
-
NP to SH 120 244 1,280 1,011 4,912 917 473 -20.42%
-
Tax Rate 58.54% 30.75% 9.65% 7.73% 32.69% 28.66% 44.41% -
Total Cost 25,782 35,513 42,529 69,776 53,185 24,160 13,729 11.06%
-
Net Worth 163,199 162,260 155,927 143,786 155,546 146,720 137,170 2.93%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 163,199 162,260 155,927 143,786 155,546 146,720 137,170 2.93%
NOSH 119,999 121,999 116,363 112,333 102,333 101,888 94,600 4.04%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 0.46% 0.67% 3.03% 1.55% 8.67% 3.67% 3.32% -
ROE 0.07% 0.15% 0.82% 0.70% 3.16% 0.62% 0.34% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 21.58 29.31 37.69 63.09 56.91 24.62 15.01 6.23%
EPS 0.10 0.20 1.10 0.90 4.80 0.90 0.50 -23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.34 1.28 1.52 1.44 1.45 -1.06%
Adjusted Per Share Value based on latest NOSH - 112,333
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 15.91 21.96 26.94 43.53 35.77 15.41 8.72 10.53%
EPS 0.07 0.15 0.79 0.62 3.02 0.56 0.29 -21.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0025 0.9967 0.9578 0.8832 0.9554 0.9012 0.8426 2.93%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.00 0.92 1.10 0.94 1.87 1.99 1.43 -
P/RPS 4.63 3.14 2.92 1.49 3.29 8.08 9.53 -11.33%
P/EPS 1,000.00 460.00 100.00 104.44 38.96 221.11 286.00 23.18%
EY 0.10 0.22 1.00 0.96 2.57 0.45 0.35 -18.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 0.82 0.73 1.23 1.38 0.99 -4.73%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 26/08/09 26/08/08 31/07/07 28/08/06 29/08/05 -
Price 0.87 0.88 1.26 0.92 2.48 1.86 1.37 -
P/RPS 4.03 3.00 3.34 1.46 4.36 7.56 9.13 -12.73%
P/EPS 870.00 440.00 114.55 102.22 51.67 206.67 274.00 21.22%
EY 0.11 0.23 0.87 0.98 1.94 0.48 0.36 -17.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.94 0.72 1.63 1.29 0.94 -6.20%

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