[TSRCAP] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1016.43%
YoY- -480.07%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 103,997 105,609 118,597 143,561 169,198 179,051 184,264 -31.72%
PBT -32,170 -32,936 -32,503 -9,719 2,582 2,643 2,664 -
Tax 315 315 -95 -600 -1,457 -1,396 -1,240 -
NP -31,855 -32,621 -32,598 -10,319 1,125 1,247 1,424 -
-
NP to SH -31,793 -32,567 -32,587 -10,319 1,126 1,250 1,409 -
-
Tax Rate - - - - 56.43% 52.82% 46.55% -
Total Cost 135,852 138,230 151,195 153,880 168,073 177,804 182,840 -17.98%
-
Net Worth 122,364 107,535 121,152 142,455 163,199 123,079 162,353 -17.19%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 122,364 107,535 121,152 142,455 163,199 123,079 162,353 -17.19%
NOSH 113,300 100,499 113,226 113,060 119,999 90,499 114,333 -0.60%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -30.63% -30.89% -27.49% -7.19% 0.66% 0.70% 0.77% -
ROE -25.98% -30.29% -26.90% -7.24% 0.69% 1.02% 0.87% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 91.79 105.08 104.74 126.98 141.00 197.85 161.16 -31.31%
EPS -28.06 -32.40 -28.78 -9.13 0.94 1.38 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.07 1.26 1.36 1.36 1.42 -16.69%
Adjusted Per Share Value based on latest NOSH - 113,060
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 59.61 60.54 67.98 82.29 96.99 102.64 105.63 -31.73%
EPS -18.22 -18.67 -18.68 -5.92 0.65 0.72 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7014 0.6164 0.6945 0.8166 0.9355 0.7055 0.9307 -17.20%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.82 0.84 0.81 0.88 1.00 1.06 0.85 -
P/RPS 0.89 0.80 0.77 0.69 0.71 0.54 0.53 41.32%
P/EPS -2.92 -2.59 -2.81 -9.64 106.57 76.74 68.97 -
EY -34.22 -38.58 -35.53 -10.37 0.94 1.30 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.76 0.70 0.74 0.78 0.60 17.08%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 28/02/12 30/11/11 26/08/11 30/05/11 28/02/11 -
Price 0.80 0.82 0.80 0.83 0.87 0.98 1.01 -
P/RPS 0.87 0.78 0.76 0.65 0.62 0.50 0.63 24.03%
P/EPS -2.85 -2.53 -2.78 -9.09 92.72 70.95 81.96 -
EY -35.08 -39.52 -35.98 -11.00 1.08 1.41 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.75 0.66 0.64 0.72 0.71 2.80%

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