[TSRCAP] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -53.78%
YoY- -56.65%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 22,689 18,535 34,432 52,370 49,295 0 -
PBT 2,509 1,185 4,044 6,225 9,347 0 -
Tax -939 -444 -2,531 -3,362 -2,743 0 -
NP 1,570 741 1,513 2,863 6,604 0 -
-
NP to SH 1,568 741 1,513 2,863 6,604 0 -
-
Tax Rate 37.43% 37.47% 62.59% 54.01% 29.35% - -
Total Cost 21,119 17,794 32,919 49,507 42,691 0 -
-
Net Worth 151,573 152,434 146,256 109,430 88,853 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 2,090 - - - - - -
Div Payout % 133.33% - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 151,573 152,434 146,256 109,430 88,853 0 -
NOSH 104,533 105,857 100,866 63,622 60,036 0 -
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.92% 4.00% 4.39% 5.47% 13.40% 0.00% -
ROE 1.03% 0.49% 1.03% 2.62% 7.43% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 21.71 17.51 34.14 82.31 82.11 0.00 -
EPS 1.50 0.70 1.50 4.50 11.00 0.00 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.45 1.72 1.48 0.00 -
Adjusted Per Share Value based on latest NOSH - 63,622
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 13.01 10.62 19.74 30.02 28.26 0.00 -
EPS 0.90 0.42 0.87 1.64 3.79 0.00 -
DPS 1.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8689 0.8738 0.8384 0.6273 0.5093 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 1.37 1.27 2.05 2.86 2.96 0.00 -
P/RPS 6.31 7.25 6.01 3.47 3.60 0.00 -
P/EPS 91.33 181.43 136.67 63.56 26.91 0.00 -
EY 1.09 0.55 0.73 1.57 3.72 0.00 -
DY 1.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.88 1.41 1.66 2.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/06 26/05/05 28/05/04 29/05/03 01/07/02 - -
Price 1.81 1.58 1.64 3.12 3.44 0.00 -
P/RPS 8.34 9.02 4.80 3.79 4.19 0.00 -
P/EPS 120.67 225.71 109.33 69.33 31.27 0.00 -
EY 0.83 0.44 0.91 1.44 3.20 0.00 -
DY 1.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.10 1.13 1.81 2.32 0.00 -

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