[TSRCAP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 71.68%
YoY- 133.43%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 124,219 69,100 33,345 173,566 128,303 89,275 45,418 95.45%
PBT 1,452 957 609 5,467 3,736 2,718 1,247 10.66%
Tax -715 -358 -251 -558 -815 -264 -123 222.95%
NP 737 599 358 4,909 2,921 2,454 1,124 -24.50%
-
NP to SH 723 584 340 4,771 2,779 2,294 1,014 -20.17%
-
Tax Rate 49.24% 37.41% 41.22% 10.21% 21.81% 9.71% 9.86% -
Total Cost 123,482 68,501 32,987 168,657 125,382 86,821 44,294 97.95%
-
Net Worth 160,264 155,344 149,599 167,678 146,731 153,698 134,862 12.18%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 2,266 - - - - -
Div Payout % - - 666.67% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 160,264 155,344 149,599 167,678 146,731 153,698 134,862 12.18%
NOSH 120,499 116,800 113,333 125,133 111,160 114,700 101,400 12.18%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.59% 0.87% 1.07% 2.83% 2.28% 2.75% 2.47% -
ROE 0.45% 0.38% 0.23% 2.85% 1.89% 1.49% 0.75% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 103.09 59.16 29.42 138.70 115.42 77.83 44.79 74.23%
EPS 0.60 0.50 0.30 4.20 2.50 2.00 1.00 -28.84%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.33 1.32 1.34 1.32 1.34 1.33 0.00%
Adjusted Per Share Value based on latest NOSH - 97,500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 71.21 39.61 19.11 99.49 73.55 51.18 26.03 95.48%
EPS 0.41 0.33 0.19 2.73 1.59 1.31 0.58 -20.62%
DPS 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
NAPS 0.9187 0.8905 0.8576 0.9612 0.8411 0.881 0.7731 12.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.75 0.92 1.00 1.05 1.29 1.10 1.41 -
P/RPS 0.73 1.56 3.40 0.76 1.12 1.41 3.15 -62.23%
P/EPS 125.00 184.00 333.33 27.54 51.60 55.00 141.00 -7.70%
EY 0.80 0.54 0.30 3.63 1.94 1.82 0.71 8.27%
DY 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.69 0.76 0.78 0.98 0.82 1.06 -34.62%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 31/05/10 24/02/10 26/11/09 26/08/09 14/05/09 -
Price 0.82 0.88 0.92 1.26 1.07 1.26 1.20 -
P/RPS 0.80 1.49 3.13 0.91 0.93 1.62 2.68 -55.30%
P/EPS 136.67 176.00 306.67 33.05 42.80 63.00 120.00 9.05%
EY 0.73 0.57 0.33 3.03 2.34 1.59 0.83 -8.19%
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.70 0.94 0.81 0.94 0.90 -21.98%

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