[TSRCAP] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 20.41%
YoY- -340.48%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 128,303 89,275 45,418 280,344 197,893 133,383 62,510 61.43%
PBT 3,736 2,718 1,247 -13,867 -17,251 -20,953 -22,143 -
Tax -815 -264 -123 50 -376 -189 -97 312.75%
NP 2,921 2,454 1,124 -13,817 -17,627 -21,142 -22,240 -
-
NP to SH 2,779 2,294 1,014 -14,270 -17,930 -21,303 -22,315 -
-
Tax Rate 21.81% 9.71% 9.86% - - - - -
Total Cost 125,382 86,821 44,294 294,161 215,520 154,525 84,750 29.80%
-
Net Worth 146,731 153,698 134,862 149,946 146,390 145,041 136,666 4.84%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,407 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 146,731 153,698 134,862 149,946 146,390 145,041 136,666 4.84%
NOSH 111,160 114,700 101,400 113,595 113,481 113,313 106,770 2.72%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.28% 2.75% 2.47% -4.93% -8.91% -15.85% -35.58% -
ROE 1.89% 1.49% 0.75% -9.52% -12.25% -14.69% -16.33% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 115.42 77.83 44.79 246.79 174.38 117.71 58.55 57.15%
EPS 2.50 2.00 1.00 -13.00 -15.80 -18.80 -20.90 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.32 1.34 1.33 1.32 1.29 1.28 1.28 2.07%
Adjusted Per Share Value based on latest NOSH - 112,727
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 73.55 51.18 26.03 160.70 113.44 76.46 35.83 61.44%
EPS 1.59 1.31 0.58 -8.18 -10.28 -12.21 -12.79 -
DPS 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
NAPS 0.8411 0.881 0.7731 0.8595 0.8392 0.8314 0.7834 4.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.29 1.10 1.41 0.93 0.76 0.94 1.42 -
P/RPS 1.12 1.41 3.15 0.38 0.44 0.80 2.43 -40.30%
P/EPS 51.60 55.00 141.00 -7.40 -4.81 -5.00 -6.79 -
EY 1.94 1.82 0.71 -13.51 -20.79 -20.00 -14.72 -
DY 0.00 0.00 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.98 0.82 1.06 0.70 0.59 0.73 1.11 -7.96%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 14/05/09 25/02/09 27/11/08 26/08/08 29/05/08 -
Price 1.07 1.26 1.20 0.99 0.85 0.92 1.05 -
P/RPS 0.93 1.62 2.68 0.40 0.49 0.78 1.79 -35.34%
P/EPS 42.80 63.00 120.00 -7.88 -5.38 -4.89 -5.02 -
EY 2.34 1.59 0.83 -12.69 -18.59 -20.43 -19.90 -
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.81 0.94 0.90 0.75 0.66 0.72 0.82 -0.81%

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