[TSRCAP] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -355.0%
YoY- -291.62%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 25,117 51,744 75,785 40,067 54,441 32,332 42,814 -6.86%
PBT 18,297 -29,210 -3,720 -1,359 2,566 1,024 2,181 32.78%
Tax -2,536 1,064 187 -98 -1,880 2,629 -1,177 10.77%
NP 15,761 -28,146 -3,533 -1,457 686 3,653 1,004 44.35%
-
NP to SH 15,763 -28,145 -4,081 -1,326 692 3,655 1,027 43.91%
-
Tax Rate 13.86% - - - 73.27% -256.74% 53.97% -
Total Cost 9,356 79,890 79,318 41,524 53,755 28,679 41,810 -18.09%
-
Net Worth 172,705 153,515 179,683 111,104 130,909 127,601 123,070 4.62%
Dividend
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 1,119 - -
Div Payout % - - - - - 30.62% - -
Equity
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 172,705 153,515 179,683 111,104 130,909 127,601 123,070 4.62%
NOSH 174,450 174,450 174,450 174,450 114,833 111,931 112,909 5.97%
Ratio Analysis
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 62.75% -54.39% -4.66% -3.64% 1.26% 11.30% 2.35% -
ROE 9.13% -18.33% -2.27% -1.19% 0.53% 2.86% 0.83% -
Per Share
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.40 29.66 43.44 33.90 47.41 28.89 37.92 -12.10%
EPS 9.00 -16.10 -2.30 -1.10 0.60 3.20 0.90 35.92%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.99 0.88 1.03 0.94 1.14 1.14 1.09 -1.27%
Adjusted Per Share Value based on latest NOSH - 174,450
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 15.43 31.78 46.55 24.61 33.44 19.86 26.30 -6.86%
EPS 9.68 -17.29 -2.51 -0.81 0.43 2.25 0.63 43.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.69 0.00 -
NAPS 1.0608 0.943 1.1037 0.6825 0.8041 0.7838 0.756 4.61%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 28/06/19 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.23 0.43 0.46 0.505 0.87 1.13 0.80 -
P/RPS 1.60 1.45 1.06 1.49 1.84 3.91 2.11 -3.62%
P/EPS 2.55 -2.67 -19.66 -45.01 144.37 34.61 87.95 -37.62%
EY 39.29 -37.52 -5.09 -2.22 0.69 2.89 1.14 60.30%
DY 0.00 0.00 0.00 0.00 0.00 0.88 0.00 -
P/NAPS 0.23 0.49 0.45 0.54 0.76 0.99 0.73 -14.26%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/08/20 27/08/19 29/08/18 26/02/16 27/02/15 27/02/14 28/02/13 -
Price 0.225 0.40 0.40 0.52 0.93 1.10 0.83 -
P/RPS 1.56 1.35 0.92 1.53 1.96 3.81 2.19 -4.42%
P/EPS 2.49 -2.48 -17.10 -46.35 154.33 33.69 91.25 -38.12%
EY 40.16 -40.33 -5.85 -2.16 0.65 2.97 1.10 61.54%
DY 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
P/NAPS 0.23 0.45 0.39 0.55 0.82 0.96 0.76 -14.72%

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