[TSRCAP] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -19.15%
YoY- 112.07%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 84,048 57,224 108,642 87,770 78,866 60,576 118,597 -20.52%
PBT 1,964 1,268 3,595 1,885 2,416 620 -32,503 -
Tax -322 -448 -1,372 -260 -330 12 -95 125.81%
NP 1,642 820 2,223 1,625 2,086 632 -32,598 -
-
NP to SH 1,712 828 2,355 1,770 2,190 804 -32,587 -
-
Tax Rate 16.40% 35.33% 38.16% 13.79% 13.66% -1.94% - -
Total Cost 82,406 56,404 106,419 86,145 76,780 59,944 151,195 -33.30%
-
Net Worth 124,630 124,630 121,795 122,364 122,364 107,535 121,233 1.86%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 124,630 124,630 121,795 122,364 122,364 107,535 121,233 1.86%
NOSH 113,300 113,300 111,739 113,300 113,300 100,499 113,302 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.95% 1.43% 2.05% 1.85% 2.64% 1.04% -27.49% -
ROE 1.37% 0.66% 1.93% 1.45% 1.79% 0.75% -26.88% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 74.18 50.51 97.23 77.47 69.61 60.27 104.67 -20.52%
EPS 1.60 0.80 2.10 1.60 2.00 0.80 -28.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.09 1.08 1.08 1.07 1.07 1.86%
Adjusted Per Share Value based on latest NOSH - 113,300
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 48.18 32.80 62.28 50.31 45.21 34.72 67.98 -20.52%
EPS 0.98 0.47 1.35 1.01 1.26 0.46 -18.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7144 0.7144 0.6982 0.7014 0.7014 0.6164 0.6949 1.86%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.80 0.80 0.80 0.80 0.82 0.84 0.81 -
P/RPS 1.08 1.58 0.82 1.03 1.18 1.39 0.77 25.32%
P/EPS 52.94 109.47 37.96 51.19 42.42 105.00 -2.82 -
EY 1.89 0.91 2.63 1.95 2.36 0.95 -35.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.73 0.74 0.76 0.79 0.76 -2.65%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 28/02/13 29/11/12 29/08/12 31/05/12 28/02/12 -
Price 0.80 0.81 0.83 0.80 0.80 0.82 0.80 -
P/RPS 1.08 1.60 0.85 1.03 1.15 1.36 0.76 26.42%
P/EPS 52.94 110.84 39.38 51.19 41.39 102.50 -2.78 -
EY 1.89 0.90 2.54 1.95 2.42 0.98 -35.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.76 0.74 0.74 0.77 0.75 -1.78%

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