[TSRCAP] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -43.03%
YoY- -71.28%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 35,029 26,395 29,482 55,119 39,026 64,510 60,463 -8.68%
PBT 337 206 -11,806 495 1,017 3,703 4,464 -34.96%
Tax -94 -30 500 -357 -550 -187 -1,414 -36.32%
NP 243 176 -11,306 138 467 3,516 3,050 -34.37%
-
NP to SH 251 233 -11,306 139 484 3,374 2,699 -32.66%
-
Tax Rate 27.89% 14.56% - 72.12% 54.08% 5.05% 31.68% -
Total Cost 34,786 26,219 40,788 54,981 38,559 60,994 57,413 -8.00%
-
Net Worth 124,630 122,364 142,455 184,870 159,720 145,081 159,863 -4.06%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 124,630 122,364 142,455 184,870 159,720 145,081 159,863 -4.06%
NOSH 113,300 113,300 113,060 138,999 120,999 112,466 103,807 1.46%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.69% 0.67% -38.35% 0.25% 1.20% 5.45% 5.04% -
ROE 0.20% 0.19% -7.94% 0.08% 0.30% 2.33% 1.69% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 30.92 23.30 26.08 39.65 32.25 57.36 58.25 -10.00%
EPS 0.20 0.20 -10.00 0.10 0.40 3.00 2.60 -34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.08 1.26 1.33 1.32 1.29 1.54 -5.44%
Adjusted Per Share Value based on latest NOSH - 138,999
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 21.52 16.21 18.11 33.86 23.97 39.63 37.14 -8.68%
EPS 0.15 0.14 -6.94 0.09 0.30 2.07 1.66 -32.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7655 0.7516 0.875 1.1356 0.9811 0.8912 0.982 -4.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.84 0.80 0.88 0.75 1.29 0.76 1.97 -
P/RPS 2.72 3.43 3.37 1.89 4.00 1.32 3.38 -3.55%
P/EPS 379.17 389.01 -8.80 750.00 322.50 25.33 75.77 30.75%
EY 0.26 0.26 -11.36 0.13 0.31 3.95 1.32 -23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.70 0.56 0.98 0.59 1.28 -8.31%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 29/11/12 30/11/11 26/11/10 26/11/09 27/11/08 28/11/07 -
Price 0.85 0.80 0.83 0.82 1.07 0.85 1.88 -
P/RPS 2.75 3.43 3.18 2.07 3.32 1.48 3.23 -2.64%
P/EPS 383.69 389.01 -8.30 820.00 267.50 28.33 72.31 32.03%
EY 0.26 0.26 -12.05 0.12 0.37 3.53 1.38 -24.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.66 0.62 0.81 0.66 1.22 -7.37%

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