[TSRCAP] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 34.43%
YoY- -71.03%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 74,624 37,528 206,354 154,610 113,191 61,274 399,354 -67.21%
PBT 2,191 1,172 -26,017 3,193 2,672 992 8,900 -60.61%
Tax 0 0 388 -676 -799 -361 -3,737 -
NP 2,191 1,172 -25,629 2,517 1,873 631 5,163 -43.44%
-
NP to SH 2,192 1,172 -25,623 2,522 1,876 633 4,624 -39.12%
-
Tax Rate 0.00% 0.00% - 21.17% 29.90% 36.39% 41.99% -
Total Cost 72,433 36,356 231,983 152,093 111,318 60,643 394,191 -67.57%
-
Net Worth 157,004 155,260 153,515 181,427 181,427 179,683 179,683 -8.57%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 157,004 155,260 153,515 181,427 181,427 179,683 179,683 -8.57%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.94% 3.12% -12.42% 1.63% 1.65% 1.03% 1.29% -
ROE 1.40% 0.75% -16.69% 1.39% 1.03% 0.35% 2.57% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 42.78 21.51 118.29 88.63 64.88 35.12 228.92 -67.21%
EPS 1.30 0.70 -14.70 1.40 1.10 0.40 2.70 -38.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.88 1.04 1.04 1.03 1.03 -8.57%
Adjusted Per Share Value based on latest NOSH - 174,450
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 42.78 21.51 118.29 88.63 64.88 35.12 228.92 -67.21%
EPS 1.30 0.70 -14.70 1.40 1.10 0.40 2.70 -38.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.88 1.04 1.04 1.03 1.03 -8.57%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.35 0.40 0.43 0.40 0.35 0.40 0.46 -
P/RPS 0.82 1.86 0.36 0.45 0.54 1.14 0.20 155.50%
P/EPS 27.85 59.54 -2.93 27.67 32.55 110.24 17.35 36.97%
EY 3.59 1.68 -34.16 3.61 3.07 0.91 5.76 -26.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.49 0.38 0.34 0.39 0.45 -9.07%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 27/08/19 29/05/19 26/02/19 30/11/18 29/08/18 -
Price 0.45 0.34 0.40 0.46 0.45 0.36 0.40 -
P/RPS 1.05 1.58 0.34 0.52 0.69 1.02 0.17 235.52%
P/EPS 35.81 50.61 -2.72 31.82 41.85 99.21 15.09 77.63%
EY 2.79 1.98 -36.72 3.14 2.39 1.01 6.63 -43.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.45 0.44 0.43 0.35 0.39 17.96%

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