[TSRCAP] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -73.94%
YoY- 102.06%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 27,718 14,306 42,814 26,395 24,289 15,144 35,082 -14.54%
PBT 665 317 2,181 206 1,053 155 -21,572 -
Tax -49 -112 -1,177 -30 -168 3 -20 81.83%
NP 616 205 1,004 176 885 158 -21,592 -
-
NP to SH 649 207 1,027 233 894 201 -21,582 -
-
Tax Rate 7.37% 35.33% 53.97% 14.56% 15.95% -1.94% - -
Total Cost 27,102 14,101 41,810 26,219 23,404 14,986 56,674 -38.87%
-
Net Worth 124,630 124,630 123,070 122,364 122,364 107,535 121,152 1.90%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 124,630 124,630 123,070 122,364 122,364 107,535 121,152 1.90%
NOSH 113,300 113,300 112,909 113,300 113,300 100,499 113,226 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.22% 1.43% 2.35% 0.67% 3.64% 1.04% -61.55% -
ROE 0.52% 0.17% 0.83% 0.19% 0.73% 0.19% -17.81% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.46 12.63 37.92 23.30 21.44 15.07 30.98 -14.58%
EPS 0.60 0.20 0.90 0.20 0.80 0.20 -19.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.09 1.08 1.08 1.07 1.07 1.86%
Adjusted Per Share Value based on latest NOSH - 113,300
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.89 8.20 24.54 15.13 13.92 8.68 20.11 -14.54%
EPS 0.37 0.12 0.59 0.13 0.51 0.12 -12.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7144 0.7144 0.7055 0.7014 0.7014 0.6164 0.6945 1.90%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.80 0.80 0.80 0.80 0.82 0.84 0.81 -
P/RPS 3.27 6.34 2.11 3.43 3.83 5.57 2.61 16.23%
P/EPS 139.66 437.87 87.95 389.01 103.92 420.00 -4.25 -
EY 0.72 0.23 1.14 0.26 0.96 0.24 -23.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.73 0.74 0.76 0.79 0.76 -2.65%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 28/02/13 29/11/12 29/08/12 31/05/12 28/02/12 -
Price 0.80 0.81 0.83 0.80 0.80 0.82 0.80 -
P/RPS 3.27 6.42 2.19 3.43 3.73 5.44 2.58 17.13%
P/EPS 139.66 443.35 91.25 389.01 101.39 410.00 -4.20 -
EY 0.72 0.23 1.10 0.26 0.99 0.24 -23.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.76 0.74 0.74 0.77 0.75 -1.78%

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