[TSRCAP] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 8.48%
YoY- 221.55%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 35,082 60,046 45,264 82,451 83,709 50,497 21,071 8.86%
PBT -21,572 1,212 1,731 3,384 -4,085 2,757 407 -
Tax -20 -525 257 426 1,001 -193 -665 -44.21%
NP -21,592 687 1,988 3,810 -3,084 2,564 -258 109.07%
-
NP to SH -21,582 686 1,992 3,660 -3,011 2,400 -284 105.74%
-
Tax Rate - 43.32% -14.85% -12.59% - 7.00% 163.39% -
Total Cost 56,674 59,359 43,276 78,641 86,793 47,933 21,329 17.68%
-
Net Worth 121,152 162,353 97,500 112,727 154,797 103,238 100,999 3.07%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 3,381 3,075 3,613 2,019 -
Div Payout % - - - 92.40% 0.00% 150.56% 0.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 121,152 162,353 97,500 112,727 154,797 103,238 100,999 3.07%
NOSH 113,226 114,333 97,500 112,727 102,515 103,238 100,999 1.92%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -61.55% 1.14% 4.39% 4.62% -3.68% 5.08% -1.22% -
ROE -17.81% 0.42% 2.04% 3.25% -1.95% 2.32% -0.28% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 30.98 52.52 46.42 73.14 81.66 48.91 20.86 6.81%
EPS -19.00 0.60 1.80 3.00 -2.90 2.30 -0.30 99.58%
DPS 0.00 0.00 0.00 3.00 3.00 3.50 2.00 -
NAPS 1.07 1.42 1.00 1.00 1.51 1.00 1.00 1.13%
Adjusted Per Share Value based on latest NOSH - 112,727
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 21.55 36.88 27.80 50.65 51.42 31.02 12.94 8.86%
EPS -13.26 0.42 1.22 2.25 -1.85 1.47 -0.17 106.63%
DPS 0.00 0.00 0.00 2.08 1.89 2.22 1.24 -
NAPS 0.7442 0.9973 0.5989 0.6924 0.9508 0.6341 0.6204 3.07%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.81 0.85 1.05 0.93 2.07 1.92 1.23 -
P/RPS 2.61 1.62 2.26 1.27 2.54 3.93 5.90 -12.70%
P/EPS -4.25 141.67 51.39 28.64 -70.48 82.59 -437.43 -53.79%
EY -23.53 0.71 1.95 3.49 -1.42 1.21 -0.23 116.18%
DY 0.00 0.00 0.00 3.23 1.45 1.82 1.63 -
P/NAPS 0.76 0.60 1.05 0.93 1.37 1.92 1.23 -7.70%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 28/02/11 24/02/10 25/02/09 28/02/08 27/02/07 28/02/06 -
Price 0.80 1.01 1.26 0.99 1.40 2.00 1.15 -
P/RPS 2.58 1.92 2.71 1.35 1.71 4.09 5.51 -11.87%
P/EPS -4.20 168.33 61.67 30.49 -47.67 86.03 -408.98 -53.36%
EY -23.83 0.59 1.62 3.28 -2.10 1.16 -0.24 115.11%
DY 0.00 0.00 0.00 3.03 2.14 1.75 1.74 -
P/NAPS 0.75 0.71 1.26 0.99 0.93 2.00 1.15 -6.87%

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