[TSRCAP] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -476.05%
YoY- -1772.79%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 280,344 197,893 133,383 62,510 233,082 149,373 88,910 114.28%
PBT -13,867 -17,251 -20,953 -22,143 9,958 14,043 9,579 -
Tax 50 -376 -189 -97 -3,585 -4,586 -3,172 -
NP -13,817 -17,627 -21,142 -22,240 6,373 9,457 6,407 -
-
NP to SH -14,270 -17,930 -21,303 -22,315 5,934 8,945 6,246 -
-
Tax Rate - - - - 36.00% 32.66% 33.11% -
Total Cost 294,161 215,520 154,525 84,750 226,709 139,916 82,503 132.48%
-
Net Worth 149,946 146,390 145,041 136,666 156,588 158,336 155,638 -2.44%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,407 - - - 3,090 - - -
Div Payout % 0.00% - - - 52.08% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 149,946 146,390 145,041 136,666 156,588 158,336 155,638 -2.44%
NOSH 113,595 113,481 113,313 106,770 103,018 102,816 102,393 7.13%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -4.93% -8.91% -15.85% -35.58% 2.73% 6.33% 7.21% -
ROE -9.52% -12.25% -14.69% -16.33% 3.79% 5.65% 4.01% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 246.79 174.38 117.71 58.55 226.25 145.28 86.83 100.01%
EPS -13.00 -15.80 -18.80 -20.90 5.80 8.70 6.10 -
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.32 1.29 1.28 1.28 1.52 1.54 1.52 -8.93%
Adjusted Per Share Value based on latest NOSH - 106,770
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 160.70 113.44 76.46 35.83 133.61 85.63 50.97 114.26%
EPS -8.18 -10.28 -12.21 -12.79 3.40 5.13 3.58 -
DPS 1.95 0.00 0.00 0.00 1.77 0.00 0.00 -
NAPS 0.8595 0.8392 0.8314 0.7834 0.8976 0.9076 0.8922 -2.44%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.93 0.76 0.94 1.42 2.07 1.97 1.87 -
P/RPS 0.38 0.44 0.80 2.43 0.91 1.36 2.15 -68.34%
P/EPS -7.40 -4.81 -5.00 -6.79 35.94 22.64 30.66 -
EY -13.51 -20.79 -20.00 -14.72 2.78 4.42 3.26 -
DY 3.23 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 0.70 0.59 0.73 1.11 1.36 1.28 1.23 -31.20%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 26/08/08 29/05/08 28/02/08 28/11/07 31/07/07 -
Price 0.99 0.85 0.92 1.05 1.40 1.88 2.48 -
P/RPS 0.40 0.49 0.78 1.79 0.62 1.29 2.86 -72.89%
P/EPS -7.88 -5.38 -4.89 -5.02 24.31 21.61 40.66 -
EY -12.69 -18.59 -20.43 -19.90 4.11 4.63 2.46 -
DY 3.03 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.75 0.66 0.72 0.82 0.92 1.22 1.63 -40.25%

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