[TSRCAP] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 212.24%
YoY- 797.69%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 60,114 43,815 76,042 31,343 43,176 31,480 40,067 31.08%
PBT 1,667 2,826 6,410 4,998 1,785 1,675 -1,359 -
Tax -931 -949 -4,446 -417 -287 -714 -98 349.17%
NP 736 1,877 1,964 4,581 1,498 961 -1,457 -
-
NP to SH 738 1,879 3,079 4,668 1,495 969 -1,326 -
-
Tax Rate 55.85% 33.58% 69.36% 8.34% 16.08% 42.63% - -
Total Cost 59,378 41,938 74,078 26,762 41,678 30,519 41,524 26.95%
-
Net Worth 177,938 176,194 174,450 170,961 167,471 165,727 111,104 36.92%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 177,938 176,194 174,450 170,961 167,471 165,727 111,104 36.92%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.22% 4.28% 2.58% 14.62% 3.47% 3.05% -3.64% -
ROE 0.41% 1.07% 1.76% 2.73% 0.89% 0.58% -1.19% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 34.46 25.12 43.59 17.97 24.75 18.05 33.90 1.09%
EPS 0.40 1.10 1.80 2.70 0.90 0.60 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 1.00 0.98 0.96 0.95 0.94 5.60%
Adjusted Per Share Value based on latest NOSH - 174,450
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 34.46 25.12 43.59 17.97 24.75 18.05 22.97 31.08%
EPS 0.40 1.10 1.80 2.70 0.90 0.60 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 1.00 0.98 0.96 0.95 0.6369 36.92%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.74 0.72 0.495 0.455 0.51 0.545 0.505 -
P/RPS 2.15 0.00 0.00 2.53 2.06 3.02 1.49 27.72%
P/EPS 174.92 0.00 0.00 17.00 59.51 98.12 -45.01 -
EY 0.57 0.00 0.00 5.88 1.68 1.02 -2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.50 0.46 0.53 0.57 0.54 22.28%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 24/05/17 27/02/17 28/11/16 30/08/16 25/05/16 26/02/16 -
Price 0.655 0.79 0.49 0.46 0.46 0.52 0.52 -
P/RPS 1.90 0.00 0.00 2.56 1.86 2.88 1.53 15.54%
P/EPS 154.83 0.00 0.00 17.19 53.68 93.62 -46.35 -
EY 0.65 0.00 0.00 5.82 1.86 1.07 -2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.79 0.49 0.47 0.48 0.55 0.55 10.64%

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