[TSRCAP] QoQ Quarter Result on 30-Jun-2018 [#4]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -809.74%
YoY- -652.98%
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 41,419 51,917 61,274 75,785 75,890 75,198 68,552 -28.55%
PBT 521 1,680 992 -3,720 2,597 4,441 1,089 -38.85%
Tax 123 -438 -361 187 -2,024 163 -183 -
NP 644 1,242 631 -3,533 573 4,604 906 -20.36%
-
NP to SH 646 1,243 633 -4,081 575 4,605 908 -20.32%
-
Tax Rate -23.61% 26.07% 36.39% - 77.94% -3.67% 16.80% -
Total Cost 40,775 50,675 60,643 79,318 75,317 70,594 67,646 -28.66%
-
Net Worth 181,427 181,427 179,683 179,683 183,172 183,172 177,938 1.30%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 181,427 181,427 179,683 179,683 183,172 183,172 177,938 1.30%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.55% 2.39% 1.03% -4.66% 0.76% 6.12% 1.32% -
ROE 0.36% 0.69% 0.35% -2.27% 0.31% 2.51% 0.51% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 23.74 29.76 35.12 43.44 43.50 43.11 39.30 -28.56%
EPS 0.40 0.70 0.40 -2.30 0.30 2.60 0.50 -13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.03 1.03 1.05 1.05 1.02 1.30%
Adjusted Per Share Value based on latest NOSH - 174,450
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 23.74 29.76 35.12 43.44 43.50 43.11 39.30 -28.56%
EPS 0.40 0.70 0.40 -2.30 0.30 2.60 0.50 -13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.03 1.03 1.05 1.05 1.02 1.30%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.40 0.35 0.40 0.46 0.48 0.485 0.57 -
P/RPS 1.68 1.18 1.14 1.06 1.10 1.13 1.45 10.32%
P/EPS 108.02 49.12 110.24 -19.66 145.63 18.37 109.51 -0.90%
EY 0.93 2.04 0.91 -5.09 0.69 5.44 0.91 1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.39 0.45 0.46 0.46 0.56 -22.79%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 30/11/18 29/08/18 30/05/18 28/02/18 30/11/17 -
Price 0.46 0.45 0.36 0.40 0.47 0.48 0.49 -
P/RPS 1.94 1.51 1.02 0.92 1.08 1.11 1.25 34.08%
P/EPS 124.22 63.16 99.21 -17.10 142.59 18.18 94.14 20.32%
EY 0.81 1.58 1.01 -5.85 0.70 5.50 1.06 -16.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.35 0.39 0.45 0.46 0.48 -5.64%

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