Highlights

[TSRCAP] QoQ Quarter Result on 2018-09-30 [#1]

Stock [TSRCAP]: TSR CAPITAL BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     115.51%    YoY -     -30.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 51,744 41,419 51,917 61,274 75,785 75,890 75,198 -22.11%
  QoQ % 24.93% -20.22% -15.27% -19.15% -0.14% 0.92% -
  Horiz. % 68.81% 55.08% 69.04% 81.48% 100.78% 100.92% 100.00%
PBT -29,210 521 1,680 992 -3,720 2,597 4,441 -
  QoQ % -5,706.53% -68.99% 69.35% 126.67% -243.24% -41.52% -
  Horiz. % -657.73% 11.73% 37.83% 22.34% -83.76% 58.48% 100.00%
Tax 1,064 123 -438 -361 187 -2,024 163 250.48%
  QoQ % 765.04% 128.08% -21.33% -293.05% 109.24% -1,341.72% -
  Horiz. % 652.76% 75.46% -268.71% -221.47% 114.72% -1,241.72% 100.00%
NP -28,146 644 1,242 631 -3,533 573 4,604 -
  QoQ % -4,470.50% -48.15% 96.83% 117.86% -716.58% -87.55% -
  Horiz. % -611.34% 13.99% 26.98% 13.71% -76.74% 12.45% 100.00%
NP to SH -28,145 646 1,243 633 -4,081 575 4,605 -
  QoQ % -4,456.81% -48.03% 96.37% 115.51% -809.74% -87.51% -
  Horiz. % -611.18% 14.03% 26.99% 13.75% -88.62% 12.49% 100.00%
Tax Rate - % -23.61 % 26.07 % 36.39 % - % 77.94 % -3.67 % -
  QoQ % 0.00% -190.56% -28.36% 0.00% 0.00% 2,223.71% -
  Horiz. % 0.00% 643.32% -710.35% -991.55% 0.00% -2,123.71% 100.00%
Total Cost 79,890 40,775 50,675 60,643 79,318 75,317 70,594 8.62%
  QoQ % 95.93% -19.54% -16.44% -23.54% 5.31% 6.69% -
  Horiz. % 113.17% 57.76% 71.78% 85.90% 112.36% 106.69% 100.00%
Net Worth 153,515 181,427 181,427 179,683 179,683 183,172 183,172 -11.14%
  QoQ % -15.38% 0.00% 0.97% 0.00% -1.90% 0.00% -
  Horiz. % 83.81% 99.05% 99.05% 98.10% 98.10% 100.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 153,515 181,427 181,427 179,683 179,683 183,172 183,172 -11.14%
  QoQ % -15.38% 0.00% 0.97% 0.00% -1.90% 0.00% -
  Horiz. % 83.81% 99.05% 99.05% 98.10% 98.10% 100.00% 100.00%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -54.39 % 1.55 % 2.39 % 1.03 % -4.66 % 0.76 % 6.12 % -
  QoQ % -3,609.03% -35.15% 132.04% 122.10% -713.16% -87.58% -
  Horiz. % -888.73% 25.33% 39.05% 16.83% -76.14% 12.42% 100.00%
ROE -18.33 % 0.36 % 0.69 % 0.35 % -2.27 % 0.31 % 2.51 % -
  QoQ % -5,191.67% -47.83% 97.14% 115.42% -832.26% -87.65% -
  Horiz. % -730.28% 14.34% 27.49% 13.94% -90.44% 12.35% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 29.66 23.74 29.76 35.12 43.44 43.50 43.11 -22.12%
  QoQ % 24.94% -20.23% -15.26% -19.15% -0.14% 0.90% -
  Horiz. % 68.80% 55.07% 69.03% 81.47% 100.77% 100.90% 100.00%
EPS -16.10 0.40 0.70 0.40 -2.30 0.30 2.60 -
  QoQ % -4,125.00% -42.86% 75.00% 117.39% -866.67% -88.46% -
  Horiz. % -619.23% 15.38% 26.92% 15.38% -88.46% 11.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8800 1.0400 1.0400 1.0300 1.0300 1.0500 1.0500 -11.14%
  QoQ % -15.38% 0.00% 0.97% 0.00% -1.90% 0.00% -
  Horiz. % 83.81% 99.05% 99.05% 98.10% 98.10% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 174,450
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 29.66 23.74 29.76 35.12 43.44 43.50 43.11 -22.12%
  QoQ % 24.94% -20.23% -15.26% -19.15% -0.14% 0.90% -
  Horiz. % 68.80% 55.07% 69.03% 81.47% 100.77% 100.90% 100.00%
EPS -16.10 0.40 0.70 0.40 -2.30 0.30 2.60 -
  QoQ % -4,125.00% -42.86% 75.00% 117.39% -866.67% -88.46% -
  Horiz. % -619.23% 15.38% 26.92% 15.38% -88.46% 11.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8800 1.0400 1.0400 1.0300 1.0300 1.0500 1.0500 -11.14%
  QoQ % -15.38% 0.00% 0.97% 0.00% -1.90% 0.00% -
  Horiz. % 83.81% 99.05% 99.05% 98.10% 98.10% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.4300 0.4000 0.3500 0.4000 0.4600 0.4800 0.4850 -
P/RPS 1.45 1.68 1.18 1.14 1.06 1.10 1.13 18.14%
  QoQ % -13.69% 42.37% 3.51% 7.55% -3.64% -2.65% -
  Horiz. % 128.32% 148.67% 104.42% 100.88% 93.81% 97.35% 100.00%
P/EPS -2.67 108.02 49.12 110.24 -19.66 145.63 18.37 -
  QoQ % -102.47% 119.91% -55.44% 660.73% -113.50% 692.76% -
  Horiz. % -14.53% 588.02% 267.39% 600.11% -107.02% 792.76% 100.00%
EY -37.52 0.93 2.04 0.91 -5.09 0.69 5.44 -
  QoQ % -4,134.41% -54.41% 124.18% 117.88% -837.68% -87.32% -
  Horiz. % -689.71% 17.10% 37.50% 16.73% -93.57% 12.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 0.38 0.34 0.39 0.45 0.46 0.46 4.31%
  QoQ % 28.95% 11.76% -12.82% -13.33% -2.17% 0.00% -
  Horiz. % 106.52% 82.61% 73.91% 84.78% 97.83% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 29/05/19 26/02/19 30/11/18 29/08/18 30/05/18 28/02/18 -
Price 0.4000 0.4600 0.4500 0.3600 0.4000 0.4700 0.4800 -
P/RPS 1.35 1.94 1.51 1.02 0.92 1.08 1.11 13.98%
  QoQ % -30.41% 28.48% 48.04% 10.87% -14.81% -2.70% -
  Horiz. % 121.62% 174.77% 136.04% 91.89% 82.88% 97.30% 100.00%
P/EPS -2.48 124.22 63.16 99.21 -17.10 142.59 18.18 -
  QoQ % -102.00% 96.68% -36.34% 680.18% -111.99% 684.32% -
  Horiz. % -13.64% 683.28% 347.41% 545.71% -94.06% 784.32% 100.00%
EY -40.33 0.81 1.58 1.01 -5.85 0.70 5.50 -
  QoQ % -5,079.01% -48.73% 56.44% 117.26% -935.71% -87.27% -
  Horiz. % -733.27% 14.73% 28.73% 18.36% -106.36% 12.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.44 0.43 0.35 0.39 0.45 0.46 -1.46%
  QoQ % 2.27% 2.33% 22.86% -10.26% -13.33% -2.17% -
  Horiz. % 97.83% 95.65% 93.48% 76.09% 84.78% 97.83% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers