[TSRCAP] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -61.33%
YoY- 7.73%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 31,343 30,768 18,330 35,029 26,395 29,482 55,119 -8.97%
PBT 4,998 1,050 456 337 206 -11,806 495 46.96%
Tax -417 -573 174 -94 -30 500 -357 2.62%
NP 4,581 477 630 243 176 -11,306 138 79.17%
-
NP to SH 4,668 520 633 251 233 -11,306 139 79.52%
-
Tax Rate 8.34% 54.57% -38.16% 27.89% 14.56% - 72.12% -
Total Cost 26,762 30,291 17,700 34,786 26,219 40,788 54,981 -11.29%
-
Net Worth 170,961 137,233 129,385 124,630 122,364 142,455 184,870 -1.29%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 170,961 137,233 129,385 124,630 122,364 142,455 184,870 -1.29%
NOSH 174,450 116,300 113,496 113,300 113,300 113,060 138,999 3.85%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.62% 1.55% 3.44% 0.69% 0.67% -38.35% 0.25% -
ROE 2.73% 0.38% 0.49% 0.20% 0.19% -7.94% 0.08% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.97 26.46 16.15 30.92 23.30 26.08 39.65 -12.34%
EPS 2.70 0.40 0.60 0.20 0.20 -10.00 0.10 73.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.18 1.14 1.10 1.08 1.26 1.33 -4.95%
Adjusted Per Share Value based on latest NOSH - 113,300
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.25 18.90 11.26 21.52 16.21 18.11 33.86 -8.97%
EPS 2.87 0.32 0.39 0.15 0.14 -6.94 0.09 77.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0501 0.843 0.7948 0.7655 0.7516 0.875 1.1356 -1.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.455 0.55 1.02 0.84 0.80 0.88 0.75 -
P/RPS 2.53 2.08 6.32 2.72 3.43 3.37 1.89 4.97%
P/EPS 17.00 123.01 182.88 379.17 389.01 -8.80 750.00 -46.77%
EY 5.88 0.81 0.55 0.26 0.26 -11.36 0.13 88.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.89 0.76 0.74 0.70 0.56 -3.22%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 27/11/14 29/11/13 29/11/12 30/11/11 26/11/10 -
Price 0.46 0.75 0.92 0.85 0.80 0.83 0.82 -
P/RPS 2.56 2.83 5.70 2.75 3.43 3.18 2.07 3.60%
P/EPS 17.19 167.74 164.95 383.69 389.01 -8.30 820.00 -47.45%
EY 5.82 0.60 0.61 0.26 0.26 -12.05 0.12 90.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.81 0.77 0.74 0.66 0.62 -4.50%

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