[TSRCAP] QoQ Cumulative 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- 21.28%
YoY- 112.07%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 42,024 14,306 108,642 65,828 39,433 15,144 118,597 -49.95%
PBT 982 317 3,595 1,414 1,208 155 -32,503 -
Tax -161 -112 -1,372 -195 -165 3 -95 42.19%
NP 821 205 2,223 1,219 1,043 158 -32,598 -
-
NP to SH 856 207 2,355 1,328 1,095 201 -32,587 -
-
Tax Rate 16.40% 35.33% 38.16% 13.79% 13.66% -1.94% - -
Total Cost 41,203 14,101 106,419 64,609 38,390 14,986 151,195 -57.99%
-
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 0.69% 0.17% 1.93% 1.09% 0.89% 0.19% -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 37.09 12.63 97.23 58.10 34.80 15.07 104.67 -49.95%
EPS 0.80 0.20 2.10 1.20 1.00 0.20 -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 24.09 8.20 62.28 37.73 22.60 8.68 67.98 -49.95%
EPS 0.49 0.12 1.35 0.76 0.63 0.12 -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 2.16 6.34 0.82 1.38 2.36 5.57 0.77 99.02%
P/EPS 105.89 437.87 37.96 68.25 84.85 420.00 -2.82 -
EY 0.94 0.23 2.63 1.47 1.18 0.24 -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 2.16 6.42 0.85 1.38 2.30 5.44 0.76 100.77%
P/EPS 105.89 443.35 39.38 68.25 82.78 410.00 -2.78 -
EY 0.94 0.23 2.54 1.47 1.21 0.24 -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