[TSRCAP] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -9.4%
YoY- -58.57%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 95,540 65,472 117,894 222,428 201,852 0 -
PBT 7,602 4,068 13,456 19,668 36,238 0 -
Tax -2,618 -1,646 -6,808 -9,292 -11,192 0 -
NP 4,984 2,422 6,648 10,376 25,046 0 -
-
NP to SH 4,972 2,428 6,648 10,376 25,046 0 -
-
Tax Rate 34.44% 40.46% 50.59% 47.24% 30.88% - -
Total Cost 90,556 63,050 111,246 212,052 176,806 0 -
-
Net Worth 149,159 146,691 152,696 112,726 93,473 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 149,159 146,691 152,696 112,726 93,473 0 -
NOSH 103,583 101,166 103,874 64,049 59,918 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.22% 3.70% 5.64% 4.66% 12.41% 0.00% -
ROE 3.33% 1.66% 4.35% 9.20% 26.79% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 92.23 64.72 113.50 347.28 336.88 0.00 -
EPS 4.80 2.40 6.40 16.20 41.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.45 1.47 1.76 1.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,583
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 54.77 37.53 67.58 127.50 115.71 0.00 -
EPS 2.85 1.39 3.81 5.95 14.36 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.855 0.8409 0.8753 0.6462 0.5358 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 1.99 1.43 1.37 2.98 3.40 0.00 -
P/RPS 2.16 2.21 1.21 0.86 1.01 0.00 -
P/EPS 41.46 59.58 21.41 18.40 8.13 0.00 -
EY 2.41 1.68 4.67 5.44 12.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.99 0.93 1.69 2.18 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/06 29/08/05 26/08/04 28/08/03 11/10/02 - -
Price 1.86 1.37 1.27 3.20 3.00 0.00 -
P/RPS 2.02 2.12 1.12 0.92 0.89 0.00 -
P/EPS 38.75 57.08 19.84 19.75 7.18 0.00 -
EY 2.58 1.75 5.04 5.06 13.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.94 0.86 1.82 1.92 0.00 -

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