[TSRCAP] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -53.78%
YoY- -56.65%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 52,085 60,060 58,844 52,370 78,842 54,840 51,631 0.58%
PBT 6,425 7,008 3,609 6,225 7,992 8,356 8,772 -18.69%
Tax -6,147 -4,915 -1,284 -3,362 -1,798 -2,493 -2,853 66.58%
NP 278 2,093 2,325 2,863 6,194 5,863 5,919 -86.90%
-
NP to SH 278 2,093 2,325 2,863 6,194 5,863 5,919 -86.90%
-
Tax Rate 95.67% 70.13% 35.58% 54.01% 22.50% 29.83% 32.52% -
Total Cost 51,807 57,967 56,519 49,507 72,648 48,977 45,712 8.67%
-
Net Worth 88,749 113,529 113,666 109,430 59,632 98,713 93,269 -3.24%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,437 - - - 4,770 - - -
Div Payout % 1,596.22% - - - 77.02% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 88,749 113,529 113,666 109,430 59,632 98,713 93,269 -3.24%
NOSH 88,749 63,424 64,583 63,622 59,632 59,826 59,787 30.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.53% 3.48% 3.95% 5.47% 7.86% 10.69% 11.46% -
ROE 0.31% 1.84% 2.05% 2.62% 10.39% 5.94% 6.35% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 58.69 94.70 91.11 82.31 132.21 91.67 86.36 -22.64%
EPS 0.30 3.30 3.60 4.50 8.20 9.80 9.90 -90.21%
DPS 5.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.00 1.79 1.76 1.72 1.00 1.65 1.56 -25.59%
Adjusted Per Share Value based on latest NOSH - 63,622
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 29.86 34.43 33.73 30.02 45.19 31.44 29.60 0.58%
EPS 0.16 1.20 1.33 1.64 3.55 3.36 3.39 -86.86%
DPS 2.54 0.00 0.00 0.00 2.73 0.00 0.00 -
NAPS 0.5087 0.6508 0.6516 0.6273 0.3418 0.5659 0.5346 -3.24%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.07 3.18 2.98 2.86 3.18 3.06 3.40 -
P/RPS 3.53 3.36 3.27 3.47 2.41 3.34 3.94 -7.04%
P/EPS 660.84 96.36 82.78 63.56 30.62 31.22 34.34 614.26%
EY 0.15 1.04 1.21 1.57 3.27 3.20 2.91 -86.07%
DY 2.42 0.00 0.00 0.00 2.52 0.00 0.00 -
P/NAPS 2.07 1.78 1.69 1.66 3.18 1.85 2.18 -3.38%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 29/05/03 28/02/03 28/11/02 11/10/02 -
Price 2.20 2.46 3.20 3.12 3.08 3.26 3.00 -
P/RPS 3.75 2.60 3.51 3.79 2.33 3.56 3.47 5.29%
P/EPS 702.34 74.55 88.89 69.33 29.65 33.27 30.30 708.31%
EY 0.14 1.34 1.13 1.44 3.37 3.01 3.30 -87.76%
DY 2.27 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 2.20 1.37 1.82 1.81 3.08 1.98 1.92 9.47%

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