[TSRCAP] YoY TTM 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- -15.22%
YoY- 94.79%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 66,897 99,293 205,421 237,683 85,608 -5.97%
PBT 4,168 5,365 21,086 31,345 14,678 -26.98%
Tax -2,312 -1,611 -14,877 -10,506 -5,061 -17.77%
NP 1,856 3,754 6,209 20,839 9,617 -33.70%
-
NP to SH 1,824 3,754 6,209 20,839 10,698 -35.72%
-
Tax Rate 55.47% 30.03% 70.55% 33.52% 34.48% -
Total Cost 65,041 95,539 199,212 216,844 75,991 -3.81%
-
Net Worth 151,573 152,434 146,256 63,622 88,853 14.27%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 4,110 5,420 4,437 4,770 - -
Div Payout % 225.37% 144.38% 71.47% 22.89% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 151,573 152,434 146,256 63,622 88,853 14.27%
NOSH 104,533 105,857 100,866 63,622 60,036 14.86%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 2.77% 3.78% 3.02% 8.77% 11.23% -
ROE 1.20% 2.46% 4.25% 32.75% 12.04% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 64.00 93.80 203.66 373.58 142.59 -18.13%
EPS 1.74 3.55 6.16 32.75 17.82 -44.07%
DPS 3.93 5.12 4.40 7.50 0.00 -
NAPS 1.45 1.44 1.45 1.00 1.48 -0.51%
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 CAGR
RPS 38.35 56.92 117.75 136.25 49.07 -5.97%
EPS 1.05 2.15 3.56 11.95 6.13 -35.64%
DPS 2.36 3.11 2.54 2.73 0.00 -
NAPS 0.8689 0.8738 0.8384 0.3647 0.5093 14.27%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 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 -
P/RPS 2.14 1.35 1.01 0.77 2.08 0.71%
P/EPS 78.51 35.81 33.30 8.73 16.61 47.40%
EY 1.27 2.79 3.00 11.45 6.02 -32.20%
DY 2.87 4.03 2.15 2.62 0.00 -
P/NAPS 0.94 0.88 1.41 2.86 2.00 -17.19%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/06 26/05/05 28/05/04 29/05/03 - -
Price 1.81 1.58 1.64 3.12 0.00 -
P/RPS 2.83 1.68 0.81 0.84 0.00 -
P/EPS 103.73 44.55 26.64 9.53 0.00 -
EY 0.96 2.24 3.75 10.50 0.00 -
DY 2.17 3.24 2.68 2.40 0.00 -
P/NAPS 1.25 1.10 1.13 3.12 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