[TSRCAP] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -641.12%
YoY- -1772.79%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 82,451 64,510 70,874 62,510 83,709 60,463 58,236 25.95%
PBT 3,384 3,703 1,190 -22,143 -4,085 4,464 7,504 -41.05%
Tax 426 -187 -92 -97 1,001 -1,414 -2,453 -
NP 3,810 3,516 1,098 -22,240 -3,084 3,050 5,051 -17.06%
-
NP to SH 3,660 3,374 1,011 -22,315 -3,011 2,699 4,912 -17.73%
-
Tax Rate -12.59% 5.05% 7.73% - - 31.68% 32.69% -
Total Cost 78,641 60,994 69,776 84,750 86,793 57,413 53,185 29.63%
-
Net Worth 112,727 145,081 143,786 136,666 154,797 159,863 155,546 -19.23%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,381 - - - 3,075 - - -
Div Payout % 92.40% - - - 0.00% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 112,727 145,081 143,786 136,666 154,797 159,863 155,546 -19.23%
NOSH 112,727 112,466 112,333 106,770 102,515 103,807 102,333 6.63%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.62% 5.45% 1.55% -35.58% -3.68% 5.04% 8.67% -
ROE 3.25% 2.33% 0.70% -16.33% -1.95% 1.69% 3.16% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 73.14 57.36 63.09 58.55 81.66 58.25 56.91 18.11%
EPS 3.00 3.00 0.90 -20.90 -2.90 2.60 4.80 -26.79%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.00 1.29 1.28 1.28 1.51 1.54 1.52 -24.26%
Adjusted Per Share Value based on latest NOSH - 106,770
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 47.26 36.98 40.63 35.83 47.98 34.66 33.38 25.95%
EPS 2.10 1.93 0.58 -12.79 -1.73 1.55 2.82 -17.76%
DPS 1.94 0.00 0.00 0.00 1.76 0.00 0.00 -
NAPS 0.6462 0.8317 0.8242 0.7834 0.8873 0.9164 0.8916 -19.23%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.93 0.76 0.94 1.42 2.07 1.97 1.87 -
P/RPS 1.27 1.32 1.49 2.43 2.54 3.38 3.29 -46.83%
P/EPS 28.64 25.33 104.44 -6.79 -70.48 75.77 38.96 -18.47%
EY 3.49 3.95 0.96 -14.72 -1.42 1.32 2.57 22.51%
DY 3.23 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 0.93 0.59 0.73 1.11 1.37 1.28 1.23 -16.93%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 26/08/08 29/05/08 28/02/08 28/11/07 31/07/07 -
Price 0.99 0.85 0.92 1.05 1.40 1.88 2.48 -
P/RPS 1.35 1.48 1.46 1.79 1.71 3.23 4.36 -54.06%
P/EPS 30.49 28.33 102.22 -5.02 -47.67 72.31 51.67 -29.53%
EY 3.28 3.53 0.98 -19.90 -2.10 1.38 1.94 41.69%
DY 3.03 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.99 0.66 0.72 0.82 0.93 1.22 1.63 -28.17%

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