[TSRCAP] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -5.7%
YoY- 945.07%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 60,463 58,236 30,674 50,497 49,514 25,081 22,689 92.09%
PBT 4,464 7,504 2,075 2,757 4,120 1,291 2,509 46.77%
Tax -1,414 -2,453 -719 -193 -1,532 -370 -939 31.34%
NP 3,050 5,051 1,356 2,564 2,588 921 1,570 55.62%
-
NP to SH 2,699 4,912 1,334 2,400 2,545 917 1,568 43.58%
-
Tax Rate 31.68% 32.69% 34.65% 7.00% 37.18% 28.66% 37.43% -
Total Cost 57,413 53,185 29,318 47,933 46,926 24,160 21,119 94.66%
-
Net Worth 159,863 155,546 150,844 103,238 148,628 146,720 151,573 3.61%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 3,613 - - 2,090 -
Div Payout % - - - 150.56% - - 133.33% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 159,863 155,546 150,844 103,238 148,628 146,720 151,573 3.61%
NOSH 103,807 102,333 102,615 103,238 101,800 101,888 104,533 -0.46%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.04% 8.67% 4.42% 5.08% 5.23% 3.67% 6.92% -
ROE 1.69% 3.16% 0.88% 2.32% 1.71% 0.62% 1.03% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 58.25 56.91 29.89 48.91 48.64 24.62 21.71 92.97%
EPS 2.60 4.80 1.30 2.30 2.50 0.90 1.50 44.24%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 2.00 -
NAPS 1.54 1.52 1.47 1.00 1.46 1.44 1.45 4.09%
Adjusted Per Share Value based on latest NOSH - 103,238
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.66 33.38 17.58 28.95 28.38 14.38 13.01 92.06%
EPS 1.55 2.82 0.76 1.38 1.46 0.53 0.90 43.63%
DPS 0.00 0.00 0.00 2.07 0.00 0.00 1.20 -
NAPS 0.9164 0.8916 0.8647 0.5918 0.852 0.841 0.8689 3.60%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.97 1.87 1.85 1.92 1.85 1.99 1.37 -
P/RPS 3.38 3.29 6.19 3.93 3.80 8.08 6.31 -34.01%
P/EPS 75.77 38.96 142.31 82.59 74.00 221.11 91.33 -11.69%
EY 1.32 2.57 0.70 1.21 1.35 0.45 1.09 13.60%
DY 0.00 0.00 0.00 1.82 0.00 0.00 1.46 -
P/NAPS 1.28 1.23 1.26 1.92 1.27 1.38 0.94 22.83%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 31/07/07 29/05/07 27/02/07 20/11/06 28/08/06 29/05/06 -
Price 1.88 2.48 1.90 2.00 1.85 1.86 1.81 -
P/RPS 3.23 4.36 6.36 4.09 3.80 7.56 8.34 -46.83%
P/EPS 72.31 51.67 146.15 86.03 74.00 206.67 120.67 -28.90%
EY 1.38 1.94 0.68 1.16 1.35 0.48 0.83 40.30%
DY 0.00 0.00 0.00 1.75 0.00 0.00 1.10 -
P/NAPS 1.22 1.63 1.29 2.00 1.27 1.29 1.25 -1.60%

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