[TSRCAP] YoY Quarter Result on 31-Mar-2020 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -21.96%
YoY- 23.22%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Revenue 10,115 13,779 14,273 30,545 41,419 75,890 31,343 -15.96%
PBT 724 907 -240 796 521 2,597 4,998 -25.70%
Tax 0 0 -4 0 123 -2,024 -417 -
NP 724 907 -244 796 644 573 4,581 -24.70%
-
NP to SH 726 908 -241 796 646 575 4,668 -24.89%
-
Tax Rate 0.00% 0.00% - 0.00% -23.61% 77.94% 8.34% -
Total Cost 9,391 12,872 14,517 29,749 40,775 75,317 26,762 -14.87%
-
Net Worth 130,837 137,815 169,216 157,004 181,427 183,172 170,961 -4.03%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Net Worth 130,837 137,815 169,216 157,004 181,427 183,172 170,961 -4.03%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
NP Margin 7.16% 6.58% -1.71% 2.61% 1.55% 0.76% 14.62% -
ROE 0.55% 0.66% -0.14% 0.51% 0.36% 0.31% 2.73% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
RPS 5.80 7.90 8.18 17.51 23.74 43.50 17.97 -15.96%
EPS 0.40 0.50 -0.10 0.50 0.40 0.30 2.70 -25.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.79 0.97 0.90 1.04 1.05 0.98 -4.03%
Adjusted Per Share Value based on latest NOSH - 174,450
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
RPS 6.21 8.46 8.77 18.76 25.44 46.62 19.25 -15.97%
EPS 0.45 0.56 -0.15 0.49 0.40 0.35 2.87 -24.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8037 0.8465 1.0394 0.9644 1.1144 1.1251 1.0501 -4.02%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 30/09/16 -
Price 0.20 0.195 0.28 0.23 0.40 0.48 0.455 -
P/RPS 3.45 2.47 3.42 1.31 1.68 1.10 2.53 4.88%
P/EPS 48.06 37.46 -202.68 50.41 108.02 145.63 17.00 17.33%
EY 2.08 2.67 -0.49 1.98 0.93 0.69 5.88 -14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.29 0.26 0.38 0.46 0.46 -7.86%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Date 30/05/23 30/05/22 28/06/21 30/06/20 29/05/19 30/05/18 28/11/16 -
Price 0.19 0.20 0.28 0.23 0.46 0.47 0.46 -
P/RPS 3.28 2.53 3.42 1.31 1.94 1.08 2.56 3.88%
P/EPS 45.65 38.43 -202.68 50.41 124.22 142.59 17.19 16.20%
EY 2.19 2.60 -0.49 1.98 0.81 0.70 5.82 -13.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.29 0.26 0.44 0.45 0.47 -9.25%

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