[TSRCAP] QoQ Quarter Result on 30-Sep-2019 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 104.16%
YoY- 85.15%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 25,117 30,545 37,096 37,528 51,744 41,419 51,917 -38.40%
PBT 18,297 796 1,019 1,172 -29,210 521 1,680 392.05%
Tax -2,536 0 0 0 1,064 123 -438 222.78%
NP 15,761 796 1,019 1,172 -28,146 644 1,242 444.89%
-
NP to SH 15,763 796 1,020 1,172 -28,145 646 1,243 444.64%
-
Tax Rate 13.86% 0.00% 0.00% 0.00% - -23.61% 26.07% -
Total Cost 9,356 29,749 36,077 36,356 79,890 40,775 50,675 -67.60%
-
Net Worth 172,705 157,004 157,004 155,260 153,515 181,427 181,427 -3.23%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 172,705 157,004 157,004 155,260 153,515 181,427 181,427 -3.23%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 62.75% 2.61% 2.75% 3.12% -54.39% 1.55% 2.39% -
ROE 9.13% 0.51% 0.65% 0.75% -18.33% 0.36% 0.69% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 14.40 17.51 21.26 21.51 29.66 23.74 29.76 -38.39%
EPS 9.00 0.50 0.60 0.70 -16.10 0.40 0.70 449.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.90 0.90 0.89 0.88 1.04 1.04 -3.23%
Adjusted Per Share Value based on latest NOSH - 174,450
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.43 18.76 22.79 23.05 31.78 25.44 31.89 -38.39%
EPS 9.68 0.49 0.63 0.72 -17.29 0.40 0.76 446.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0608 0.9644 0.9644 0.9537 0.943 1.1144 1.1144 -3.23%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.23 0.23 0.35 0.40 0.43 0.40 0.35 -
P/RPS 1.60 1.31 1.65 1.86 1.45 1.68 1.18 22.52%
P/EPS 2.55 50.41 59.86 59.54 -2.67 108.02 49.12 -86.10%
EY 39.29 1.98 1.67 1.68 -37.52 0.93 2.04 619.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.39 0.45 0.49 0.38 0.34 -22.95%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 30/06/20 27/02/20 28/11/19 27/08/19 29/05/19 26/02/19 -
Price 0.225 0.23 0.45 0.34 0.40 0.46 0.45 -
P/RPS 1.56 1.31 2.12 1.58 1.35 1.94 1.51 2.19%
P/EPS 2.49 50.41 76.96 50.61 -2.48 124.22 63.16 -88.43%
EY 40.16 1.98 1.30 1.98 -40.33 0.81 1.58 766.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.50 0.38 0.45 0.44 0.43 -34.13%

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