[TSRCAP] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -88.35%
YoY- -56.65%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 223,359 155,766 111,214 52,370 234,608 155,766 100,926 69.57%
PBT 23,267 26,475 9,834 6,225 34,467 26,475 18,119 18.08%
Tax -15,708 -8,089 -4,646 -3,362 -9,887 -8,089 -5,596 98.61%
NP 7,559 18,386 5,188 2,863 24,580 18,386 12,523 -28.51%
-
NP to SH 7,559 18,386 5,188 2,863 24,580 18,386 12,523 -28.51%
-
Tax Rate 67.51% 30.55% 47.24% 54.01% 28.69% 30.55% 30.88% -
Total Cost 215,800 137,380 106,026 49,507 210,028 137,380 88,403 81.00%
-
Net Worth 118,960 63,868 112,726 109,430 104,092 98,817 93,473 17.38%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,018 - - - 4,785 - - -
Div Payout % 53.17% - - - 19.47% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 118,960 63,868 112,726 109,430 104,092 98,817 93,473 17.38%
NOSH 80,378 63,868 64,049 63,622 59,823 59,889 59,918 21.56%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.38% 11.80% 4.66% 5.47% 10.48% 11.80% 12.41% -
ROE 6.35% 28.79% 4.60% 2.62% 23.61% 18.61% 13.40% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 277.88 243.89 173.64 82.31 392.17 260.09 168.44 39.49%
EPS 7.50 23.00 8.10 4.50 32.40 30.70 20.90 -49.40%
DPS 5.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.48 1.00 1.76 1.72 1.74 1.65 1.56 -3.43%
Adjusted Per Share Value based on latest NOSH - 63,622
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 128.04 89.29 63.75 30.02 134.48 89.29 57.85 69.58%
EPS 4.33 10.54 2.97 1.64 14.09 10.54 7.18 -28.55%
DPS 2.30 0.00 0.00 0.00 2.74 0.00 0.00 -
NAPS 0.6819 0.3661 0.6462 0.6273 0.5967 0.5665 0.5358 17.38%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.07 3.18 2.98 2.86 3.18 3.06 3.40 -
P/RPS 0.74 1.30 1.72 3.47 0.81 1.18 2.02 -48.70%
P/EPS 22.01 11.05 36.79 63.56 7.74 9.97 16.27 22.25%
EY 4.54 9.05 2.72 1.57 12.92 10.03 6.15 -18.27%
DY 2.42 0.00 0.00 0.00 2.52 0.00 0.00 -
P/NAPS 1.40 3.18 1.69 1.66 1.83 1.85 2.18 -25.50%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 29/05/03 28/02/03 28/11/02 11/10/02 -
Price 2.20 2.46 3.20 3.12 3.08 3.26 3.00 -
P/RPS 0.79 1.01 1.84 3.79 0.79 1.25 1.78 -41.72%
P/EPS 23.39 8.55 39.51 69.33 7.50 10.62 14.35 38.37%
EY 4.27 11.70 2.53 1.44 13.34 9.42 6.97 -27.80%
DY 2.27 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 1.49 2.46 1.82 1.81 1.77 1.98 1.92 -15.51%

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