[TSRCAP] YoY TTM Result on 30-Jun-2021 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -385.17%
YoY- -283.82%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 75,646 53,053 43,696 65,891 130,286 206,354 295,425 -20.29%
PBT 11,691 1,862 -2,841 -28,024 21,284 -26,017 4,407 17.63%
Tax -347 -480 -104 -6,530 -2,536 388 -1,857 -24.36%
NP 11,344 1,382 -2,945 -34,554 18,748 -25,629 2,550 28.21%
-
NP to SH 11,347 1,388 -2,940 -34,468 18,751 -25,623 2,007 33.43%
-
Tax Rate 2.97% 25.78% - - 11.92% - 42.14% -
Total Cost 64,302 51,671 46,641 100,445 111,538 231,983 292,875 -22.31%
-
Net Worth 148,282 137,815 136,070 137,815 172,705 153,515 179,683 -3.14%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 148,282 137,815 136,070 137,815 172,705 153,515 179,683 -3.14%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 15.00% 2.60% -6.74% -52.44% 14.39% -12.42% 0.86% -
ROE 7.65% 1.01% -2.16% -25.01% 10.86% -16.69% 1.12% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 43.36 30.41 25.05 37.77 74.68 118.29 169.35 -20.29%
EPS 6.50 0.80 -1.69 -19.76 10.75 -14.69 1.15 33.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.79 0.78 0.79 0.99 0.88 1.03 -3.14%
Adjusted Per Share Value based on latest NOSH - 174,450
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 46.47 32.59 26.84 40.47 80.03 126.75 181.46 -20.29%
EPS 6.97 0.85 -1.81 -21.17 11.52 -15.74 1.23 33.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9108 0.8465 0.8358 0.8465 1.0608 0.943 1.1037 -3.14%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.27 0.195 0.185 0.28 0.23 0.43 0.46 -
P/RPS 0.62 0.64 0.74 0.74 0.31 0.36 0.27 14.84%
P/EPS 4.15 24.51 -10.98 -1.42 2.14 -2.93 39.98 -31.42%
EY 24.09 4.08 -9.11 -70.56 46.73 -34.16 2.50 45.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.24 0.35 0.23 0.49 0.45 -5.51%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 30/08/22 29/09/21 26/08/20 27/08/19 29/08/18 -
Price 0.24 0.235 0.19 0.255 0.225 0.40 0.40 -
P/RPS 0.55 0.77 0.76 0.68 0.30 0.34 0.24 14.80%
P/EPS 3.69 29.54 -11.27 -1.29 2.09 -2.72 34.77 -31.16%
EY 27.10 3.39 -8.87 -77.48 47.77 -36.72 2.88 45.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.24 0.32 0.23 0.45 0.39 -5.36%

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