[TSRCAP] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 196.37%
YoY- -76.92%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 37,528 206,354 154,610 113,191 61,274 399,354 323,569 -76.18%
PBT 1,172 -26,017 3,193 2,672 992 8,900 12,620 -79.46%
Tax 0 388 -676 -799 -361 -3,737 -3,924 -
NP 1,172 -25,629 2,517 1,873 631 5,163 8,696 -73.68%
-
NP to SH 1,172 -25,623 2,522 1,876 633 4,624 8,705 -73.69%
-
Tax Rate 0.00% - 21.17% 29.90% 36.39% 41.99% 31.09% -
Total Cost 36,356 231,983 152,093 111,318 60,643 394,191 314,873 -76.25%
-
Net Worth 155,260 153,515 181,427 181,427 179,683 179,683 183,172 -10.42%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 155,260 153,515 181,427 181,427 179,683 179,683 183,172 -10.42%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.12% -12.42% 1.63% 1.65% 1.03% 1.29% 2.69% -
ROE 0.75% -16.69% 1.39% 1.03% 0.35% 2.57% 4.75% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.51 118.29 88.63 64.88 35.12 228.92 185.48 -76.18%
EPS 0.70 -14.70 1.40 1.10 0.40 2.70 5.00 -73.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 1.04 1.04 1.03 1.03 1.05 -10.42%
Adjusted Per Share Value based on latest NOSH - 174,450
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.51 118.29 88.63 64.88 35.12 228.92 185.48 -76.18%
EPS 0.70 -14.70 1.40 1.10 0.40 2.70 5.00 -73.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 1.04 1.04 1.03 1.03 1.05 -10.42%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.40 0.43 0.40 0.35 0.40 0.46 0.48 -
P/RPS 1.86 0.36 0.45 0.54 1.14 0.20 0.26 270.82%
P/EPS 59.54 -2.93 27.67 32.55 110.24 17.35 9.62 236.72%
EY 1.68 -34.16 3.61 3.07 0.91 5.76 10.40 -70.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.38 0.34 0.39 0.45 0.46 -1.45%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 27/08/19 29/05/19 26/02/19 30/11/18 29/08/18 30/05/18 -
Price 0.34 0.40 0.46 0.45 0.36 0.40 0.47 -
P/RPS 1.58 0.34 0.52 0.69 1.02 0.17 0.25 241.44%
P/EPS 50.61 -2.72 31.82 41.85 99.21 15.09 9.42 206.44%
EY 1.98 -36.72 3.14 2.39 1.01 6.63 10.62 -67.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.44 0.43 0.35 0.39 0.45 -10.65%

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