[TSRCAP] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 130.64%
YoY- -20.37%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 61,274 399,354 323,569 247,679 172,481 103,929 43,815 25.02%
PBT 992 8,900 12,620 10,023 5,582 4,493 2,826 -50.20%
Tax -361 -3,737 -3,924 -1,900 -2,063 -1,880 -949 -47.46%
NP 631 5,163 8,696 8,123 3,519 2,613 1,877 -51.62%
-
NP to SH 633 4,624 8,705 8,130 3,525 2,617 1,879 -51.55%
-
Tax Rate 36.39% 41.99% 31.09% 18.96% 36.96% 41.84% 33.58% -
Total Cost 60,643 394,191 314,873 239,556 168,962 101,316 41,938 27.84%
-
Net Worth 179,683 179,683 183,172 183,172 177,938 177,938 176,194 1.31%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 179,683 179,683 183,172 183,172 177,938 177,938 176,194 1.31%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.03% 1.29% 2.69% 3.28% 2.04% 2.51% 4.28% -
ROE 0.35% 2.57% 4.75% 4.44% 1.98% 1.47% 1.07% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.12 228.92 185.48 141.98 98.87 59.58 25.12 25.00%
EPS 0.40 2.70 5.00 4.70 2.00 1.50 1.10 -49.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.05 1.05 1.02 1.02 1.01 1.31%
Adjusted Per Share Value based on latest NOSH - 174,450
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 37.64 245.30 198.75 152.14 105.95 63.84 26.91 25.04%
EPS 0.39 2.84 5.35 4.99 2.17 1.61 1.15 -51.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1037 1.1037 1.1251 1.1251 1.093 1.093 1.0823 1.31%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.40 0.46 0.48 0.485 0.57 0.74 0.72 -
P/RPS 1.14 0.20 0.26 0.34 0.58 1.24 0.00 -
P/EPS 110.24 17.35 9.62 10.41 28.21 49.33 0.00 -
EY 0.91 5.76 10.40 9.61 3.54 2.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.46 0.46 0.56 0.73 0.72 -33.52%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 30/05/18 28/02/18 30/11/17 29/08/17 24/05/17 -
Price 0.36 0.40 0.47 0.48 0.49 0.655 0.79 -
P/RPS 1.02 0.17 0.25 0.34 0.50 1.10 0.00 -
P/EPS 99.21 15.09 9.42 10.30 24.25 43.66 0.00 -
EY 1.01 6.63 10.62 9.71 4.12 2.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.45 0.46 0.48 0.64 0.79 -41.85%

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