[TSRCAP] QoQ Quarter Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -90.89%
YoY- -3246.06%
Quarter Report
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 26,395 24,289 15,144 35,082 29,482 25,901 28,132 -4.14%
PBT 206 1,053 155 -21,572 -11,806 287 588 -50.20%
Tax -30 -168 3 -20 500 -168 -407 -82.33%
NP 176 885 158 -21,592 -11,306 119 181 -1.84%
-
NP to SH 233 894 201 -21,582 -11,306 120 181 18.28%
-
Tax Rate 14.56% 15.95% -1.94% - - 58.54% 69.22% -
Total Cost 26,219 23,404 14,986 56,674 40,788 25,782 27,951 -4.16%
-
Net Worth 122,364 122,364 107,535 121,152 142,455 163,199 123,079 -0.38%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 122,364 122,364 107,535 121,152 142,455 163,199 123,079 -0.38%
NOSH 113,300 113,300 100,499 113,226 113,060 119,999 90,499 16.11%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.67% 3.64% 1.04% -61.55% -38.35% 0.46% 0.64% -
ROE 0.19% 0.73% 0.19% -17.81% -7.94% 0.07% 0.15% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.30 21.44 15.07 30.98 26.08 21.58 31.09 -17.44%
EPS 0.20 0.80 0.20 -19.00 -10.00 0.10 0.20 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.08 1.07 1.07 1.26 1.36 1.36 -14.20%
Adjusted Per Share Value based on latest NOSH - 113,226
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.13 13.92 8.68 20.11 16.90 14.85 16.13 -4.16%
EPS 0.13 0.51 0.12 -12.37 -6.48 0.07 0.10 19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7014 0.7014 0.6164 0.6945 0.8166 0.9355 0.7055 -0.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.80 0.82 0.84 0.81 0.88 1.00 1.06 -
P/RPS 3.43 3.83 5.57 2.61 3.37 4.63 3.41 0.38%
P/EPS 389.01 103.92 420.00 -4.25 -8.80 1,000.00 530.00 -18.58%
EY 0.26 0.96 0.24 -23.53 -11.36 0.10 0.19 23.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.79 0.76 0.70 0.74 0.78 -3.43%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 31/05/12 28/02/12 30/11/11 26/08/11 30/05/11 -
Price 0.80 0.80 0.82 0.80 0.83 0.87 0.98 -
P/RPS 3.43 3.73 5.44 2.58 3.18 4.03 3.15 5.82%
P/EPS 389.01 101.39 410.00 -4.20 -8.30 870.00 490.00 -14.22%
EY 0.26 0.99 0.24 -23.83 -12.05 0.11 0.20 19.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.77 0.75 0.66 0.64 0.72 1.83%

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