[TSRCAP] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -45.05%
YoY- 6.05%
Quarter Report
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 70,874 62,510 83,709 60,463 58,236 30,674 50,497 25.38%
PBT 1,190 -22,143 -4,085 4,464 7,504 2,075 2,757 -42.91%
Tax -92 -97 1,001 -1,414 -2,453 -719 -193 -39.00%
NP 1,098 -22,240 -3,084 3,050 5,051 1,356 2,564 -43.21%
-
NP to SH 1,011 -22,315 -3,011 2,699 4,912 1,334 2,400 -43.83%
-
Tax Rate 7.73% - - 31.68% 32.69% 34.65% 7.00% -
Total Cost 69,776 84,750 86,793 57,413 53,185 29,318 47,933 28.47%
-
Net Worth 143,786 136,666 154,797 159,863 155,546 150,844 103,238 24.73%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,075 - - - 3,613 -
Div Payout % - - 0.00% - - - 150.56% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 143,786 136,666 154,797 159,863 155,546 150,844 103,238 24.73%
NOSH 112,333 106,770 102,515 103,807 102,333 102,615 103,238 5.79%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.55% -35.58% -3.68% 5.04% 8.67% 4.42% 5.08% -
ROE 0.70% -16.33% -1.95% 1.69% 3.16% 0.88% 2.32% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 63.09 58.55 81.66 58.25 56.91 29.89 48.91 18.51%
EPS 0.90 -20.90 -2.90 2.60 4.80 1.30 2.30 -46.53%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.50 -
NAPS 1.28 1.28 1.51 1.54 1.52 1.47 1.00 17.90%
Adjusted Per Share Value based on latest NOSH - 103,807
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 40.63 35.83 47.98 34.66 33.38 17.58 28.95 25.37%
EPS 0.58 -12.79 -1.73 1.55 2.82 0.76 1.38 -43.92%
DPS 0.00 0.00 1.76 0.00 0.00 0.00 2.07 -
NAPS 0.8242 0.7834 0.8873 0.9164 0.8916 0.8647 0.5918 24.73%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.94 1.42 2.07 1.97 1.87 1.85 1.92 -
P/RPS 1.49 2.43 2.54 3.38 3.29 6.19 3.93 -47.64%
P/EPS 104.44 -6.79 -70.48 75.77 38.96 142.31 82.59 16.95%
EY 0.96 -14.72 -1.42 1.32 2.57 0.70 1.21 -14.31%
DY 0.00 0.00 1.45 0.00 0.00 0.00 1.82 -
P/NAPS 0.73 1.11 1.37 1.28 1.23 1.26 1.92 -47.54%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 28/02/08 28/11/07 31/07/07 29/05/07 27/02/07 -
Price 0.92 1.05 1.40 1.88 2.48 1.90 2.00 -
P/RPS 1.46 1.79 1.71 3.23 4.36 6.36 4.09 -49.71%
P/EPS 102.22 -5.02 -47.67 72.31 51.67 146.15 86.03 12.19%
EY 0.98 -19.90 -2.10 1.38 1.94 0.68 1.16 -10.64%
DY 0.00 0.00 2.14 0.00 0.00 0.00 1.75 -
P/NAPS 0.72 0.82 0.93 1.22 1.63 1.29 2.00 -49.42%

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