[TSRCAP] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -95.4%
YoY- 5.8%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 116,563 62,122 43,792 16,567 109,385 77,053 42,024 97.04%
PBT 5,361 2,795 2,339 577 2,343 1,319 982 209.08%
Tax -2,819 -939 -1,113 -361 2,374 -255 -161 570.78%
NP 2,542 1,856 1,226 216 4,717 1,064 821 111.99%
-
NP to SH 2,555 1,863 1,230 219 4,762 1,107 856 106.89%
-
Tax Rate 52.58% 33.60% 47.58% 62.56% -101.32% 19.33% 16.40% -
Total Cost 114,021 60,266 42,566 16,351 104,668 75,989 41,203 96.74%
-
Net Worth 132,239 129,385 130,294 129,161 130,589 124,630 124,630 4.01%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 1,145 - - -
Div Payout % - - - - 24.06% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 132,239 129,385 130,294 129,161 130,589 124,630 124,630 4.01%
NOSH 115,999 113,496 113,300 113,300 114,552 113,300 113,300 1.57%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.18% 2.99% 2.80% 1.30% 4.31% 1.38% 1.95% -
ROE 1.93% 1.44% 0.94% 0.17% 3.65% 0.89% 0.69% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 100.49 54.73 38.65 14.62 95.49 68.01 37.09 93.99%
EPS 2.20 1.60 1.10 0.20 4.20 1.00 0.80 95.92%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.14 1.14 1.15 1.14 1.14 1.10 1.10 2.40%
Adjusted Per Share Value based on latest NOSH - 113,300
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 71.60 38.16 26.90 10.18 67.19 47.33 25.81 97.06%
EPS 1.57 1.14 0.76 0.13 2.93 0.68 0.53 105.85%
DPS 0.00 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.8123 0.7948 0.8003 0.7934 0.8021 0.7655 0.7655 4.02%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.87 1.02 1.11 0.96 1.13 0.84 0.80 -
P/RPS 0.87 1.86 2.87 6.57 1.18 1.24 2.16 -45.37%
P/EPS 39.50 62.14 102.25 496.66 27.18 85.97 105.89 -48.08%
EY 2.53 1.61 0.98 0.20 3.68 1.16 0.94 93.14%
DY 0.00 0.00 0.00 0.00 0.88 0.00 0.00 -
P/NAPS 0.76 0.89 0.97 0.84 0.99 0.76 0.73 2.71%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 29/11/13 29/08/13 -
Price 0.93 0.92 1.01 1.11 1.10 0.85 0.80 -
P/RPS 0.93 1.68 2.61 7.59 1.15 1.25 2.16 -42.89%
P/EPS 42.22 56.05 93.03 574.26 26.46 87.00 105.89 -45.73%
EY 2.37 1.78 1.07 0.17 3.78 1.15 0.94 84.93%
DY 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
P/NAPS 0.82 0.81 0.88 0.97 0.96 0.77 0.73 8.03%

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