[TEOSENG] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -147.85%
YoY- -143.38%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 316,344 197,535 299,899 242,664 267,288 268,897 255,220 15.37%
PBT 22,204 1,142 -9,338 -6,244 24,521 28,282 22,552 -1.03%
Tax -4,572 -565 -1,908 -1,988 -7,384 -8,045 -6,280 -19.05%
NP 17,632 577 -11,246 -8,232 17,137 20,237 16,272 5.49%
-
NP to SH 17,696 803 -11,083 -8,260 17,262 20,464 16,388 5.24%
-
Tax Rate 20.59% 49.47% - - 30.11% 28.45% 27.85% -
Total Cost 298,712 196,958 311,145 250,896 250,151 248,660 238,948 16.03%
-
Net Worth 116,104 112,419 109,952 112,271 114,013 112,178 105,123 6.84%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - 3,500 - - -
Div Payout % - - - - 20.28% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 116,104 112,419 109,952 112,271 114,013 112,178 105,123 6.84%
NOSH 200,180 200,749 199,913 200,485 200,023 200,104 199,853 0.10%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.57% 0.29% -3.75% -3.39% 6.41% 7.53% 6.38% -
ROE 15.24% 0.71% -10.08% -7.36% 15.14% 18.24% 15.59% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 158.03 98.40 150.01 121.04 133.63 134.38 127.70 15.25%
EPS 8.84 0.40 -5.54 -4.12 8.63 10.23 8.20 5.13%
DPS 0.00 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.58 0.56 0.55 0.56 0.57 0.5606 0.526 6.72%
Adjusted Per Share Value based on latest NOSH - 200,485
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 105.45 65.84 99.96 80.89 89.09 89.63 85.07 15.37%
EPS 5.90 0.27 -3.69 -2.75 5.75 6.82 5.46 5.29%
DPS 0.00 0.00 0.00 0.00 1.17 0.00 0.00 -
NAPS 0.387 0.3747 0.3665 0.3742 0.38 0.3739 0.3504 6.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.58 0.53 0.60 0.64 0.60 0.53 0.47 -
P/RPS 0.37 0.54 0.40 0.00 0.00 0.00 0.00 -
P/EPS 6.56 132.50 -10.82 0.00 0.00 0.00 0.00 -
EY 15.24 0.75 -9.24 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 1.09 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 26/02/13 29/11/12 27/08/12 29/05/12 29/02/12 29/11/11 -
Price 0.60 0.48 0.57 0.62 0.65 0.64 0.53 -
P/RPS 0.38 0.49 0.38 0.00 0.00 0.00 0.00 -
P/EPS 6.79 120.00 -10.28 0.00 0.00 0.00 0.00 -
EY 14.73 0.83 -9.73 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.86 1.04 0.00 0.00 0.00 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