[TSRCAP] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -62.19%
YoY- -85.66%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 35,754 33,345 45,264 39,026 43,858 45,418 82,451 -42.79%
PBT 348 609 1,731 1,017 1,471 1,247 3,384 -78.14%
Tax -107 -251 257 -550 -142 -123 426 -
NP 241 358 1,988 467 1,329 1,124 3,810 -84.20%
-
NP to SH 244 340 1,992 484 1,280 1,014 3,660 -83.63%
-
Tax Rate 30.75% 41.22% -14.85% 54.08% 9.65% 9.86% -12.59% -
Total Cost 35,513 32,987 43,276 38,559 42,529 44,294 78,641 -41.22%
-
Net Worth 162,260 149,599 97,500 159,720 155,927 134,862 112,727 27.56%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 2,266 - - - - 3,381 -
Div Payout % - 666.67% - - - - 92.40% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 162,260 149,599 97,500 159,720 155,927 134,862 112,727 27.56%
NOSH 121,999 113,333 97,500 120,999 116,363 101,400 112,727 5.42%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.67% 1.07% 4.39% 1.20% 3.03% 2.47% 4.62% -
ROE 0.15% 0.23% 2.04% 0.30% 0.82% 0.75% 3.25% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 29.31 29.42 46.42 32.25 37.69 44.79 73.14 -45.73%
EPS 0.20 0.30 1.80 0.40 1.10 1.00 3.00 -83.63%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.33 1.32 1.00 1.32 1.34 1.33 1.00 21.00%
Adjusted Per Share Value based on latest NOSH - 120,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.50 19.11 25.95 22.37 25.14 26.03 47.26 -42.78%
EPS 0.14 0.19 1.14 0.28 0.73 0.58 2.10 -83.63%
DPS 0.00 1.30 0.00 0.00 0.00 0.00 1.94 -
NAPS 0.9301 0.8576 0.5589 0.9156 0.8938 0.7731 0.6462 27.56%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.92 1.00 1.05 1.29 1.10 1.41 0.93 -
P/RPS 3.14 3.40 2.26 4.00 2.92 3.15 1.27 83.14%
P/EPS 460.00 333.33 51.39 322.50 100.00 141.00 28.64 539.83%
EY 0.22 0.30 1.95 0.31 1.00 0.71 3.49 -84.24%
DY 0.00 2.00 0.00 0.00 0.00 0.00 3.23 -
P/NAPS 0.69 0.76 1.05 0.98 0.82 1.06 0.93 -18.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 24/02/10 26/11/09 26/08/09 14/05/09 25/02/09 -
Price 0.88 0.92 1.26 1.07 1.26 1.20 0.99 -
P/RPS 3.00 3.13 2.71 3.32 3.34 2.68 1.35 70.54%
P/EPS 440.00 306.67 61.67 267.50 114.55 120.00 30.49 495.64%
EY 0.23 0.33 1.62 0.37 0.87 0.83 3.28 -83.07%
DY 0.00 2.17 0.00 0.00 0.00 0.00 3.03 -
P/NAPS 0.66 0.70 1.26 0.81 0.94 0.90 0.99 -23.74%

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