[TSRCAP] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -61.33%
YoY- 7.73%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 27,225 16,567 32,332 35,029 27,718 14,306 42,814 -26.11%
PBT 1,762 577 1,024 337 665 317 2,181 -13.29%
Tax -752 -361 2,629 -94 -49 -112 -1,177 -25.87%
NP 1,010 216 3,653 243 616 205 1,004 0.39%
-
NP to SH 1,011 219 3,655 251 649 207 1,027 -1.04%
-
Tax Rate 42.68% 62.56% -256.74% 27.89% 7.37% 35.33% 53.97% -
Total Cost 26,215 16,351 28,679 34,786 27,102 14,101 41,810 -26.80%
-
Net Worth 130,294 129,161 127,601 124,630 124,630 124,630 123,070 3.88%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 1,119 - - - - -
Div Payout % - - 30.62% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 130,294 129,161 127,601 124,630 124,630 124,630 123,070 3.88%
NOSH 113,300 113,300 111,931 113,300 113,300 113,300 112,909 0.23%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.71% 1.30% 11.30% 0.69% 2.22% 1.43% 2.35% -
ROE 0.78% 0.17% 2.86% 0.20% 0.52% 0.17% 0.83% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.03 14.62 28.89 30.92 24.46 12.63 37.92 -26.28%
EPS 0.90 0.20 3.20 0.20 0.60 0.20 0.90 0.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.14 1.10 1.10 1.10 1.09 3.64%
Adjusted Per Share Value based on latest NOSH - 113,300
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.72 10.18 19.86 21.52 17.03 8.79 26.30 -26.12%
EPS 0.62 0.13 2.25 0.15 0.40 0.13 0.63 -1.06%
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.00 -
NAPS 0.8003 0.7934 0.7838 0.7655 0.7655 0.7655 0.756 3.88%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.11 0.96 1.13 0.84 0.80 0.80 0.80 -
P/RPS 4.62 6.57 3.91 2.72 3.27 6.34 2.11 68.86%
P/EPS 124.39 496.66 34.61 379.17 139.66 437.87 87.95 26.07%
EY 0.80 0.20 2.89 0.26 0.72 0.23 1.14 -21.08%
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.84 0.99 0.76 0.73 0.73 0.73 20.92%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 29/11/13 29/08/13 31/05/13 28/02/13 -
Price 1.01 1.11 1.10 0.85 0.80 0.81 0.83 -
P/RPS 4.20 7.59 3.81 2.75 3.27 6.42 2.19 54.54%
P/EPS 113.19 574.26 33.69 383.69 139.66 443.35 91.25 15.49%
EY 0.88 0.17 2.97 0.26 0.72 0.23 1.10 -13.85%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.97 0.96 0.77 0.73 0.74 0.76 10.29%

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