[TSRCAP] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -0.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 58,844 52,370 78,842 54,840 51,631 49,295 36,313 38.08%
PBT 3,609 6,225 7,992 8,356 8,772 9,347 4,305 -11.12%
Tax -1,284 -3,362 -1,798 -2,493 -2,853 -2,743 -2,318 -32.62%
NP 2,325 2,863 6,194 5,863 5,919 6,604 1,987 11.07%
-
NP to SH 2,325 2,863 6,194 5,863 5,919 6,604 1,987 11.07%
-
Tax Rate 35.58% 54.01% 22.50% 29.83% 32.52% 29.35% 53.84% -
Total Cost 56,519 49,507 72,648 48,977 45,712 42,691 34,326 39.56%
-
Net Worth 113,666 109,430 59,632 98,713 93,269 88,853 9,471,366 -94.80%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 4,770 - - - - -
Div Payout % - - 77.02% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 113,666 109,430 59,632 98,713 93,269 88,853 9,471,366 -94.80%
NOSH 64,583 63,622 59,632 59,826 59,787 60,036 6,623,333 -95.47%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.95% 5.47% 7.86% 10.69% 11.46% 13.40% 5.47% -
ROE 2.05% 2.62% 10.39% 5.94% 6.35% 7.43% 0.02% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 91.11 82.31 132.21 91.67 86.36 82.11 0.55 2944.62%
EPS 3.60 4.50 8.20 9.80 9.90 11.00 0.03 2354.30%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.72 1.00 1.65 1.56 1.48 1.43 14.89%
Adjusted Per Share Value based on latest NOSH - 59,826
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 33.73 30.02 45.19 31.44 29.60 28.26 20.82 38.06%
EPS 1.33 1.64 3.55 3.36 3.39 3.79 1.14 10.85%
DPS 0.00 0.00 2.73 0.00 0.00 0.00 0.00 -
NAPS 0.6516 0.6273 0.3418 0.5659 0.5346 0.5093 54.2927 -94.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 2.98 2.86 3.18 3.06 3.40 2.96 0.00 -
P/RPS 3.27 3.47 2.41 3.34 3.94 3.60 0.00 -
P/EPS 82.78 63.56 30.62 31.22 34.34 26.91 0.00 -
EY 1.21 1.57 3.27 3.20 2.91 3.72 0.00 -
DY 0.00 0.00 2.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.66 3.18 1.85 2.18 2.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 28/02/03 28/11/02 11/10/02 01/07/02 21/03/02 -
Price 3.20 3.12 3.08 3.26 3.00 3.44 0.00 -
P/RPS 3.51 3.79 2.33 3.56 3.47 4.19 0.00 -
P/EPS 88.89 69.33 29.65 33.27 30.30 31.27 0.00 -
EY 1.13 1.44 3.37 3.01 3.30 3.20 0.00 -
DY 0.00 0.00 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.81 3.08 1.98 1.92 2.32 0.00 -

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