[TSRCAP] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -86.72%
YoY- -95.51%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 17,590 24,515 34,432 52,085 60,060 58,844 52,370 -51.58%
PBT 655 2,684 4,044 6,425 7,008 3,609 6,225 -77.62%
Tax -524 -873 -2,531 -6,147 -4,915 -1,284 -3,362 -70.94%
NP 131 1,811 1,513 278 2,093 2,325 2,863 -87.13%
-
NP to SH 131 1,811 1,513 278 2,093 2,325 2,863 -87.13%
-
Tax Rate 80.00% 32.53% 62.59% 95.67% 70.13% 35.58% 54.01% -
Total Cost 17,459 22,704 32,919 51,807 57,967 56,519 49,507 -49.98%
-
Net Worth 192,570 147,898 146,256 88,749 113,529 113,666 109,430 45.60%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 4,437 - - - -
Div Payout % - - - 1,596.22% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 192,570 147,898 146,256 88,749 113,529 113,666 109,430 45.60%
NOSH 130,999 100,611 100,866 88,749 63,424 64,583 63,622 61.63%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.74% 7.39% 4.39% 0.53% 3.48% 3.95% 5.47% -
ROE 0.07% 1.22% 1.03% 0.31% 1.84% 2.05% 2.62% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.43 24.37 34.14 58.69 94.70 91.11 82.31 -70.04%
EPS 0.10 1.80 1.50 0.30 3.30 3.60 4.50 -92.04%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.45 1.00 1.79 1.76 1.72 -9.91%
Adjusted Per Share Value based on latest NOSH - 88,749
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.08 14.05 19.74 29.86 34.43 33.73 30.02 -51.59%
EPS 0.08 1.04 0.87 0.16 1.20 1.33 1.64 -86.57%
DPS 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
NAPS 1.1039 0.8478 0.8384 0.5087 0.6508 0.6516 0.6273 45.60%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.04 1.37 2.05 2.07 3.18 2.98 2.86 -
P/RPS 7.75 5.62 6.01 3.53 3.36 3.27 3.47 70.61%
P/EPS 1,040.00 76.11 136.67 660.84 96.36 82.78 63.56 541.24%
EY 0.10 1.31 0.73 0.15 1.04 1.21 1.57 -83.97%
DY 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 1.41 2.07 1.78 1.69 1.66 -43.14%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 28/05/04 27/02/04 21/11/03 28/08/03 29/05/03 -
Price 1.14 1.27 1.64 2.20 2.46 3.20 3.12 -
P/RPS 8.49 5.21 4.80 3.75 2.60 3.51 3.79 70.95%
P/EPS 1,140.00 70.56 109.33 702.34 74.55 88.89 69.33 543.34%
EY 0.09 1.42 0.91 0.14 1.34 1.13 1.44 -84.17%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.78 0.86 1.13 2.20 1.37 1.82 1.81 -42.85%

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