[TSRCAP] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1356.18%
YoY- 255.89%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 75,785 40,067 54,441 32,332 42,814 35,082 60,046 3.15%
PBT -3,720 -1,359 2,566 1,024 2,181 -21,572 1,212 -
Tax 187 -98 -1,880 2,629 -1,177 -20 -525 -
NP -3,533 -1,457 686 3,653 1,004 -21,592 687 -
-
NP to SH -4,081 -1,326 692 3,655 1,027 -21,582 686 -
-
Tax Rate - - 73.27% -256.74% 53.97% - 43.32% -
Total Cost 79,318 41,524 53,755 28,679 41,810 56,674 59,359 3.93%
-
Net Worth 179,683 111,104 130,909 127,601 123,070 121,152 162,353 1.36%
Dividend
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 1,119 - - - -
Div Payout % - - - 30.62% - - - -
Equity
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 179,683 111,104 130,909 127,601 123,070 121,152 162,353 1.36%
NOSH 174,450 174,450 114,833 111,931 112,909 113,226 114,333 5.79%
Ratio Analysis
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -4.66% -3.64% 1.26% 11.30% 2.35% -61.55% 1.14% -
ROE -2.27% -1.19% 0.53% 2.86% 0.83% -17.81% 0.42% -
Per Share
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 43.44 33.90 47.41 28.89 37.92 30.98 52.52 -2.49%
EPS -2.30 -1.10 0.60 3.20 0.90 -19.00 0.60 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.03 0.94 1.14 1.14 1.09 1.07 1.42 -4.19%
Adjusted Per Share Value based on latest NOSH - 111,931
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 46.55 24.61 33.44 19.86 26.30 21.55 36.88 3.15%
EPS -2.51 -0.81 0.43 2.25 0.63 -13.26 0.42 -
DPS 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
NAPS 1.1037 0.6825 0.8041 0.7838 0.756 0.7442 0.9973 1.36%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.46 0.505 0.87 1.13 0.80 0.81 0.85 -
P/RPS 1.06 1.49 1.84 3.91 2.11 2.61 1.62 -5.49%
P/EPS -19.66 -45.01 144.37 34.61 87.95 -4.25 141.67 -
EY -5.09 -2.22 0.69 2.89 1.14 -23.53 0.71 -
DY 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.76 0.99 0.73 0.76 0.60 -3.76%
Price Multiplier on Announcement Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/18 26/02/16 27/02/15 27/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.40 0.52 0.93 1.10 0.83 0.80 1.01 -
P/RPS 0.92 1.53 1.96 3.81 2.19 2.58 1.92 -9.34%
P/EPS -17.10 -46.35 154.33 33.69 91.25 -4.20 168.33 -
EY -5.85 -2.16 0.65 2.97 1.10 -23.83 0.59 -
DY 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
P/NAPS 0.39 0.55 0.82 0.96 0.76 0.75 0.71 -7.67%

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