[TSRCAP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -87.14%
YoY- -46.76%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 118,597 83,515 54,033 28,132 184,264 124,219 69,100 43.20%
PBT -32,503 -10,931 875 588 2,663 1,452 957 -
Tax -95 -75 -575 -407 -1,240 -715 -358 -58.60%
NP -32,598 -11,006 300 181 1,423 737 599 -
-
NP to SH -32,587 -11,005 301 181 1,408 723 584 -
-
Tax Rate - - 65.71% 69.22% 46.56% 49.24% 37.41% -
Total Cost 151,195 94,521 53,733 27,951 182,841 123,482 68,501 69.27%
-
Net Worth 121,233 142,951 136,453 123,079 159,686 160,264 155,344 -15.19%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 121,233 142,951 136,453 123,079 159,686 160,264 155,344 -15.19%
NOSH 113,302 113,453 100,333 90,499 117,416 120,499 116,800 -2.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -27.49% -13.18% 0.56% 0.64% 0.77% 0.59% 0.87% -
ROE -26.88% -7.70% 0.22% 0.15% 0.88% 0.45% 0.38% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 104.67 73.61 53.85 31.09 156.93 103.09 59.16 46.13%
EPS -28.80 -9.70 0.30 0.20 1.20 0.60 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.26 1.36 1.36 1.36 1.33 1.33 -13.46%
Adjusted Per Share Value based on latest NOSH - 90,499
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 67.98 47.87 30.97 16.13 105.63 71.21 39.61 43.20%
EPS -18.68 -6.31 0.17 0.10 0.81 0.41 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6949 0.8194 0.7822 0.7055 0.9154 0.9187 0.8905 -15.20%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.81 0.88 1.00 1.06 0.85 0.75 0.92 -
P/RPS 0.77 1.20 1.86 3.41 0.54 0.73 1.56 -37.46%
P/EPS -2.82 -9.07 333.33 530.00 70.88 125.00 184.00 -
EY -35.51 -11.02 0.30 0.19 1.41 0.80 0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 0.74 0.78 0.63 0.56 0.69 6.63%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 30/11/11 26/08/11 30/05/11 28/02/11 26/11/10 30/08/10 -
Price 0.80 0.83 0.87 0.98 1.01 0.82 0.88 -
P/RPS 0.76 1.13 1.62 3.15 0.64 0.80 1.49 -36.08%
P/EPS -2.78 -8.56 290.00 490.00 84.23 136.67 176.00 -
EY -35.95 -11.69 0.34 0.20 1.19 0.73 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.66 0.64 0.72 0.74 0.62 0.66 8.87%

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