[TSRCAP] QoQ Quarter Result on 31-Mar-2017

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017
Profit Trend
QoQ- -38.97%
YoY- 93.91%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 75,198 68,552 60,114 43,815 76,042 31,343 43,176 44.61%
PBT 4,441 1,089 1,667 2,826 6,410 4,998 1,785 83.30%
Tax 163 -183 -931 -949 -4,446 -417 -287 -
NP 4,604 906 736 1,877 1,964 4,581 1,498 110.95%
-
NP to SH 4,605 908 738 1,879 3,079 4,668 1,495 111.26%
-
Tax Rate -3.67% 16.80% 55.85% 33.58% 69.36% 8.34% 16.08% -
Total Cost 70,594 67,646 59,378 41,938 74,078 26,762 41,678 41.95%
-
Net Worth 183,172 177,938 177,938 176,194 174,450 170,961 167,471 6.13%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 183,172 177,938 177,938 176,194 174,450 170,961 167,471 6.13%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 174,450 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.12% 1.32% 1.22% 4.28% 2.58% 14.62% 3.47% -
ROE 2.51% 0.51% 0.41% 1.07% 1.76% 2.73% 0.89% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 43.11 39.30 34.46 25.12 43.59 17.97 24.75 44.62%
EPS 2.60 0.50 0.40 1.10 1.80 2.70 0.90 102.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 1.02 1.01 1.00 0.98 0.96 6.13%
Adjusted Per Share Value based on latest NOSH - 174,450
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 43.11 39.30 34.46 25.12 43.59 17.97 24.75 44.62%
EPS 2.60 0.50 0.40 1.10 1.80 2.70 0.90 102.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 1.02 1.01 1.00 0.98 0.96 6.13%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.485 0.57 0.74 0.72 0.495 0.455 0.51 -
P/RPS 1.13 1.45 2.15 0.00 0.00 2.53 2.06 -32.91%
P/EPS 18.37 109.51 174.92 0.00 0.00 17.00 59.51 -54.22%
EY 5.44 0.91 0.57 0.00 0.00 5.88 1.68 118.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.73 0.72 0.50 0.46 0.53 -8.98%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 24/05/17 27/02/17 28/11/16 30/08/16 -
Price 0.48 0.49 0.655 0.79 0.49 0.46 0.46 -
P/RPS 1.11 1.25 1.90 0.00 0.00 2.56 1.86 -29.05%
P/EPS 18.18 94.14 154.83 0.00 0.00 17.19 53.68 -51.31%
EY 5.50 1.06 0.65 0.00 0.00 5.82 1.86 105.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.64 0.79 0.49 0.47 0.48 -2.78%

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