[TSRCAP] QoQ TTM 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- -398.53%
YoY- -346.18%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 280,345 281,603 277,556 264,918 233,082 199,870 188,921 29.94%
PBT -13,866 -21,335 -20,574 -14,260 9,958 16,800 16,456 -
Tax 50 625 -602 -2,963 -3,585 -4,779 -4,897 -
NP -13,816 -20,710 -21,176 -17,223 6,373 12,021 11,559 -
-
NP to SH -14,270 -20,941 -21,616 -17,715 5,934 11,345 11,191 -
-
Tax Rate - - - - 36.00% 28.45% 29.76% -
Total Cost 294,161 302,313 298,732 282,141 226,709 187,849 177,362 39.89%
-
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 3,075 3,075 3,075 3,613 3,613 -4.30%
Div Payout % 0.00% 0.00% 0.00% 0.00% 51.83% 31.85% 32.29% -
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 -4.93% -7.35% -7.63% -6.50% 2.73% 6.01% 6.12% -
ROE -12.66% -14.43% -15.03% -12.96% 3.83% 7.10% 7.19% -
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 248.69 250.39 247.08 248.12 227.36 192.54 184.61 21.86%
EPS -12.66 -18.62 -19.24 -16.59 5.79 10.93 10.94 -
DPS 3.00 2.73 2.74 2.88 3.00 3.50 3.50 -9.72%
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 160.70 161.42 159.10 151.86 133.61 114.57 108.30 29.93%
EPS -8.18 -12.00 -12.39 -10.15 3.40 6.50 6.42 -
DPS 1.94 1.76 1.76 1.76 1.76 2.07 2.07 -4.21%
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 0.37 0.30 0.38 0.57 0.91 1.02 1.01 -48.64%
P/EPS -7.35 -4.08 -4.88 -8.56 35.76 18.03 17.10 -
EY -13.61 -24.50 -20.47 -11.68 2.80 5.55 5.85 -
DY 3.23 3.60 2.91 2.03 1.45 1.78 1.87 43.72%
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 0.40 0.34 0.37 0.42 0.62 0.98 1.34 -55.17%
P/EPS -7.82 -4.57 -4.78 -6.33 24.19 17.20 22.68 -
EY -12.79 -21.91 -20.92 -15.80 4.13 5.81 4.41 -
DY 3.03 3.22 2.98 2.74 2.14 1.86 1.41 66.14%
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