[TSRCAP] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -58.89%
YoY- -69.25%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 76,537 58,947 34,432 223,359 155,766 111,214 52,370 28.69%
PBT 7,384 6,728 4,044 23,267 26,475 9,834 6,225 12.02%
Tax -3,928 -3,404 -2,531 -15,708 -8,089 -4,646 -3,362 10.89%
NP 3,456 3,324 1,513 7,559 18,386 5,188 2,863 13.33%
-
NP to SH 3,456 3,324 1,513 7,559 18,386 5,188 2,863 13.33%
-
Tax Rate 53.20% 50.59% 62.59% 67.51% 30.55% 47.24% 54.01% -
Total Cost 73,081 55,623 32,919 215,800 137,380 106,026 49,507 29.55%
-
Net Worth 149,421 152,696 146,256 118,960 63,868 112,726 109,430 23.00%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 4,018 - - - -
Div Payout % - - - 53.17% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 149,421 152,696 146,256 118,960 63,868 112,726 109,430 23.00%
NOSH 101,647 103,874 100,866 80,378 63,868 64,049 63,622 36.54%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.52% 5.64% 4.39% 3.38% 11.80% 4.66% 5.47% -
ROE 2.31% 2.18% 1.03% 6.35% 28.79% 4.60% 2.62% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 75.30 56.75 34.14 277.88 243.89 173.64 82.31 -5.74%
EPS 3.40 3.20 1.50 7.50 23.00 8.10 4.50 -17.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.45 1.48 1.00 1.76 1.72 -9.91%
Adjusted Per Share Value based on latest NOSH - 88,749
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 43.87 33.79 19.74 128.04 89.29 63.75 30.02 28.68%
EPS 1.98 1.91 0.87 4.33 10.54 2.97 1.64 13.34%
DPS 0.00 0.00 0.00 2.30 0.00 0.00 0.00 -
NAPS 0.8565 0.8753 0.8384 0.6819 0.3661 0.6462 0.6273 23.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.04 1.37 2.05 2.07 3.18 2.98 2.86 -
P/RPS 1.38 2.41 6.01 0.74 1.30 1.72 3.47 -45.82%
P/EPS 30.59 42.81 136.67 22.01 11.05 36.79 63.56 -38.50%
EY 3.27 2.34 0.73 4.54 9.05 2.72 1.57 62.87%
DY 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 1.41 1.40 3.18 1.69 1.66 -43.14%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 28/05/04 27/02/04 21/11/03 28/08/03 29/05/03 -
Price 1.14 1.27 1.64 2.20 2.46 3.20 3.12 -
P/RPS 1.51 2.24 4.80 0.79 1.01 1.84 3.79 -45.76%
P/EPS 33.53 39.69 109.33 23.39 8.55 39.51 69.33 -38.30%
EY 2.98 2.52 0.91 4.27 11.70 2.53 1.44 62.17%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.78 0.86 1.13 1.49 2.46 1.82 1.81 -42.85%

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