[TSRCAP] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 652.11%
YoY- 111.61%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 50,497 49,514 25,081 22,689 21,071 8,936 14,201 132.43%
PBT 2,757 4,120 1,291 2,509 407 403 849 118.82%
Tax -193 -1,532 -370 -939 -665 -331 -377 -35.92%
NP 2,564 2,588 921 1,570 -258 72 472 208.06%
-
NP to SH 2,400 2,545 917 1,568 -284 67 473 194.40%
-
Tax Rate 7.00% 37.18% 28.66% 37.43% 163.39% 82.13% 44.41% -
Total Cost 47,933 46,926 24,160 21,119 21,329 8,864 13,729 129.61%
-
Net Worth 103,238 148,628 146,720 151,573 100,999 97,150 137,170 -17.21%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,613 - - 2,090 2,019 - - -
Div Payout % 150.56% - - 133.33% 0.00% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 103,238 148,628 146,720 151,573 100,999 97,150 137,170 -17.21%
NOSH 103,238 101,800 101,888 104,533 100,999 66,999 94,600 5.98%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.08% 5.23% 3.67% 6.92% -1.22% 0.81% 3.32% -
ROE 2.32% 1.71% 0.62% 1.03% -0.28% 0.07% 0.34% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.91 48.64 24.62 21.71 20.86 13.34 15.01 119.31%
EPS 2.30 2.50 0.90 1.50 -0.30 0.10 0.50 175.82%
DPS 3.50 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.00 1.46 1.44 1.45 1.00 1.45 1.45 -21.88%
Adjusted Per Share Value based on latest NOSH - 104,533
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.95 28.38 14.38 13.01 12.08 5.12 8.14 132.45%
EPS 1.38 1.46 0.53 0.90 -0.16 0.04 0.27 195.83%
DPS 2.07 0.00 0.00 1.20 1.16 0.00 0.00 -
NAPS 0.5918 0.852 0.841 0.8689 0.579 0.5569 0.7863 -17.21%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.92 1.85 1.99 1.37 1.23 1.36 1.43 -
P/RPS 3.93 3.80 8.08 6.31 5.90 10.20 9.53 -44.50%
P/EPS 82.59 74.00 221.11 91.33 -437.43 1,360.00 286.00 -56.21%
EY 1.21 1.35 0.45 1.09 -0.23 0.07 0.35 128.12%
DY 1.82 0.00 0.00 1.46 1.63 0.00 0.00 -
P/NAPS 1.92 1.27 1.38 0.94 1.23 0.94 0.99 55.32%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 20/11/06 28/08/06 29/05/06 28/02/06 28/11/05 29/08/05 -
Price 2.00 1.85 1.86 1.81 1.15 1.35 1.37 -
P/RPS 4.09 3.80 7.56 8.34 5.51 10.12 9.13 -41.36%
P/EPS 86.03 74.00 206.67 120.67 -408.98 1,350.00 274.00 -53.70%
EY 1.16 1.35 0.48 0.83 -0.24 0.07 0.36 117.69%
DY 1.75 0.00 0.00 1.10 1.74 0.00 0.00 -
P/NAPS 2.00 1.27 1.29 1.25 1.15 0.93 0.94 65.19%

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