[TEOSENG] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TEOSENG] TEO SENG CAPITAL BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -15.65%
YoY- -21.91%
Quarter Report
Latest QR
Upcoming QR
TEOSENG's Result
TEOSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 197,535 299,899 242,664 267,288 268,897 255,220 245,100 -13.34%
PBT 1,142 -9,338 -6,244 24,521 28,282 22,552 25,464 -87.25%
Tax -565 -1,908 -1,988 -7,384 -8,045 -6,280 -6,596 -80.42%
NP 577 -11,246 -8,232 17,137 20,237 16,272 18,868 -90.11%
-
NP to SH 803 -11,083 -8,260 17,262 20,464 16,388 19,040 -87.76%
-
Tax Rate 49.47% - - 30.11% 28.45% 27.85% 25.90% -
Total Cost 196,958 311,145 250,896 250,151 248,660 238,948 226,232 -8.78%
-
Net Worth 112,419 109,952 112,271 114,013 112,178 105,123 103,999 5.30%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 3,500 - - - -
Div Payout % - - - 20.28% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 112,419 109,952 112,271 114,013 112,178 105,123 103,999 5.30%
NOSH 200,749 199,913 200,485 200,023 200,104 199,853 199,999 0.24%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.29% -3.75% -3.39% 6.41% 7.53% 6.38% 7.70% -
ROE 0.71% -10.08% -7.36% 15.14% 18.24% 15.59% 18.31% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 98.40 150.01 121.04 133.63 134.38 127.70 122.55 -13.55%
EPS 0.40 -5.54 -4.12 8.63 10.23 8.20 9.52 -87.79%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.56 0.57 0.5606 0.526 0.52 5.04%
Adjusted Per Share Value based on latest NOSH - 199,375
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 32.92 49.98 40.44 44.55 44.82 42.54 40.85 -13.34%
EPS 0.13 -1.85 -1.38 2.88 3.41 2.73 3.17 -87.99%
DPS 0.00 0.00 0.00 0.58 0.00 0.00 0.00 -
NAPS 0.1874 0.1832 0.1871 0.19 0.187 0.1752 0.1733 5.32%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.53 0.60 0.64 0.60 0.53 0.47 0.47 -
P/RPS 0.54 0.40 0.00 0.00 0.00 0.00 0.38 26.26%
P/EPS 132.50 -10.82 0.00 0.00 0.00 0.00 4.94 787.15%
EY 0.75 -9.24 0.00 0.00 0.00 0.00 20.26 -88.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.09 0.00 0.00 0.00 0.00 0.90 3.65%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/11/12 27/08/12 29/05/12 29/02/12 29/11/11 24/08/11 -
Price 0.48 0.57 0.62 0.65 0.64 0.53 0.48 -
P/RPS 0.49 0.38 0.00 0.00 0.00 0.00 0.39 16.35%
P/EPS 120.00 -10.28 0.00 0.00 0.00 0.00 5.04 719.71%
EY 0.83 -9.73 0.00 0.00 0.00 0.00 19.83 -87.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.04 0.00 0.00 0.00 0.00 0.92 -4.37%

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