[TSRCAP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 107.11%
YoY- 104.54%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 173,566 128,303 89,275 45,418 280,344 197,893 133,383 19.13%
PBT 5,467 3,736 2,718 1,247 -13,867 -17,251 -20,953 -
Tax -558 -815 -264 -123 50 -376 -189 105.39%
NP 4,909 2,921 2,454 1,124 -13,817 -17,627 -21,142 -
-
NP to SH 4,771 2,779 2,294 1,014 -14,270 -17,930 -21,303 -
-
Tax Rate 10.21% 21.81% 9.71% 9.86% - - - -
Total Cost 168,657 125,382 86,821 44,294 294,161 215,520 154,525 5.99%
-
Net Worth 167,678 146,731 153,698 134,862 149,946 146,390 145,041 10.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 3,407 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 167,678 146,731 153,698 134,862 149,946 146,390 145,041 10.12%
NOSH 125,133 111,160 114,700 101,400 113,595 113,481 113,313 6.81%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.83% 2.28% 2.75% 2.47% -4.93% -8.91% -15.85% -
ROE 2.85% 1.89% 1.49% 0.75% -9.52% -12.25% -14.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 138.70 115.42 77.83 44.79 246.79 174.38 117.71 11.52%
EPS 4.20 2.50 2.00 1.00 -13.00 -15.80 -18.80 -
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.34 1.32 1.34 1.33 1.32 1.29 1.28 3.09%
Adjusted Per Share Value based on latest NOSH - 101,400
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 99.49 73.55 51.18 26.03 160.70 113.44 76.46 19.13%
EPS 2.73 1.59 1.31 0.58 -8.18 -10.28 -12.21 -
DPS 0.00 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 0.9612 0.8411 0.881 0.7731 0.8595 0.8392 0.8314 10.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.05 1.29 1.10 1.41 0.93 0.76 0.94 -
P/RPS 0.76 1.12 1.41 3.15 0.38 0.44 0.80 -3.35%
P/EPS 27.54 51.60 55.00 141.00 -7.40 -4.81 -5.00 -
EY 3.63 1.94 1.82 0.71 -13.51 -20.79 -20.00 -
DY 0.00 0.00 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.78 0.98 0.82 1.06 0.70 0.59 0.73 4.50%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 26/08/09 14/05/09 25/02/09 27/11/08 26/08/08 -
Price 1.26 1.07 1.26 1.20 0.99 0.85 0.92 -
P/RPS 0.91 0.93 1.62 2.68 0.40 0.49 0.78 10.79%
P/EPS 33.05 42.80 63.00 120.00 -7.88 -5.38 -4.89 -
EY 3.03 2.34 1.59 0.83 -12.69 -18.59 -20.43 -
DY 0.00 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.94 0.81 0.94 0.90 0.75 0.66 0.72 19.39%

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