[TSRCAP] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 81.21%
YoY- -58.57%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 34,432 223,359 155,766 111,214 52,370 234,608 155,766 -63.40%
PBT 4,044 23,267 26,475 9,834 6,225 34,467 26,475 -71.39%
Tax -2,531 -15,708 -8,089 -4,646 -3,362 -9,887 -8,089 -53.87%
NP 1,513 7,559 18,386 5,188 2,863 24,580 18,386 -81.05%
-
NP to SH 1,513 7,559 18,386 5,188 2,863 24,580 18,386 -81.05%
-
Tax Rate 62.59% 67.51% 30.55% 47.24% 54.01% 28.69% 30.55% -
Total Cost 32,919 215,800 137,380 106,026 49,507 210,028 137,380 -61.38%
-
Net Worth 146,256 118,960 63,868 112,726 109,430 104,092 98,817 29.84%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 4,018 - - - 4,785 - -
Div Payout % - 53.17% - - - 19.47% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 146,256 118,960 63,868 112,726 109,430 104,092 98,817 29.84%
NOSH 100,866 80,378 63,868 64,049 63,622 59,823 59,889 41.51%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.39% 3.38% 11.80% 4.66% 5.47% 10.48% 11.80% -
ROE 1.03% 6.35% 28.79% 4.60% 2.62% 23.61% 18.61% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 34.14 277.88 243.89 173.64 82.31 392.17 260.09 -74.13%
EPS 1.50 7.50 23.00 8.10 4.50 32.40 30.70 -86.61%
DPS 0.00 5.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.45 1.48 1.00 1.76 1.72 1.74 1.65 -8.24%
Adjusted Per Share Value based on latest NOSH - 64,583
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 19.74 128.04 89.29 63.75 30.02 134.48 89.29 -63.40%
EPS 0.87 4.33 10.54 2.97 1.64 14.09 10.54 -81.01%
DPS 0.00 2.30 0.00 0.00 0.00 2.74 0.00 -
NAPS 0.8384 0.6819 0.3661 0.6462 0.6273 0.5967 0.5665 29.83%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.05 2.07 3.18 2.98 2.86 3.18 3.06 -
P/RPS 6.01 0.74 1.30 1.72 3.47 0.81 1.18 195.73%
P/EPS 136.67 22.01 11.05 36.79 63.56 7.74 9.97 471.86%
EY 0.73 4.54 9.05 2.72 1.57 12.92 10.03 -82.54%
DY 0.00 2.42 0.00 0.00 0.00 2.52 0.00 -
P/NAPS 1.41 1.40 3.18 1.69 1.66 1.83 1.85 -16.54%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 28/08/03 29/05/03 28/02/03 28/11/02 -
Price 1.64 2.20 2.46 3.20 3.12 3.08 3.26 -
P/RPS 4.80 0.79 1.01 1.84 3.79 0.79 1.25 145.01%
P/EPS 109.33 23.39 8.55 39.51 69.33 7.50 10.62 372.56%
EY 0.91 4.27 11.70 2.53 1.44 13.34 9.42 -78.91%
DY 0.00 2.27 0.00 0.00 0.00 2.60 0.00 -
P/NAPS 1.13 1.49 2.46 1.82 1.81 1.77 1.98 -31.17%

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