[TSRCAP] YoY Quarter Result on 31-Mar-2021 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 91.72%
YoY- -130.28%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 13,725 10,115 13,779 14,273 30,545 41,419 75,890 -24.77%
PBT 1,753 724 907 -240 796 521 2,597 -6.33%
Tax -275 0 0 -4 0 123 -2,024 -28.27%
NP 1,478 724 907 -244 796 644 573 17.09%
-
NP to SH 1,480 726 908 -241 796 646 575 17.04%
-
Tax Rate 15.69% 0.00% 0.00% - 0.00% -23.61% 77.94% -
Total Cost 12,247 9,391 12,872 14,517 29,749 40,775 75,317 -26.10%
-
Net Worth 146,537 130,837 137,815 169,216 157,004 181,427 183,172 -3.64%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 146,537 130,837 137,815 169,216 157,004 181,427 183,172 -3.64%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.77% 7.16% 6.58% -1.71% 2.61% 1.55% 0.76% -
ROE 1.01% 0.55% 0.66% -0.14% 0.51% 0.36% 0.31% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 7.87 5.80 7.90 8.18 17.51 23.74 43.50 -24.77%
EPS 0.80 0.40 0.50 -0.10 0.50 0.40 0.30 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.75 0.79 0.97 0.90 1.04 1.05 -3.64%
Adjusted Per Share Value based on latest NOSH - 174,450
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 8.43 6.21 8.46 8.77 18.76 25.44 46.62 -24.78%
EPS 0.91 0.45 0.56 -0.15 0.49 0.40 0.35 17.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9001 0.8037 0.8465 1.0394 0.9644 1.1144 1.1251 -3.64%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.265 0.20 0.195 0.28 0.23 0.40 0.48 -
P/RPS 3.37 3.45 2.47 3.42 1.31 1.68 1.10 20.49%
P/EPS 31.24 48.06 37.46 -202.68 50.41 108.02 145.63 -22.61%
EY 3.20 2.08 2.67 -0.49 1.98 0.93 0.69 29.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.25 0.29 0.26 0.38 0.46 -5.86%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 30/05/23 30/05/22 28/06/21 30/06/20 29/05/19 30/05/18 -
Price 0.265 0.19 0.20 0.28 0.23 0.46 0.47 -
P/RPS 3.37 3.28 2.53 3.42 1.31 1.94 1.08 20.86%
P/EPS 31.24 45.65 38.43 -202.68 50.41 124.22 142.59 -22.33%
EY 3.20 2.19 2.60 -0.49 1.98 0.81 0.70 28.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.25 0.29 0.26 0.44 0.45 -5.51%

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