[TSRCAP] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.53%
YoY- 77.8%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 165,625 171,070 263,857 199,164 129,712 55,562 102,049 8.40%
PBT 1,936 4,981 -23,001 18,724 10,561 3,249 9,845 -23.73%
Tax -953 -1,086 -501 -6,114 -3,788 -1,538 -5,237 -24.71%
NP 982 3,894 -23,502 12,609 6,773 1,710 4,608 -22.70%
-
NP to SH 964 3,705 -23,906 11,926 6,708 1,708 4,608 -22.94%
-
Tax Rate 49.23% 21.80% - 32.65% 35.87% 47.34% 53.19% -
Total Cost 164,642 167,176 287,359 186,554 122,938 53,852 97,441 9.13%
-
Net Worth 160,265 146,731 146,390 158,336 149,903 154,787 149,421 1.17%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 160,265 146,731 146,390 158,336 149,903 154,787 149,421 1.17%
NOSH 120,499 111,159 113,481 102,816 102,673 106,749 101,647 2.87%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.59% 2.28% -8.91% 6.33% 5.22% 3.08% 4.52% -
ROE 0.60% 2.53% -16.33% 7.53% 4.47% 1.10% 3.08% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 137.45 153.90 232.51 193.71 126.33 52.05 100.40 5.37%
EPS 0.80 3.33 -21.07 11.60 6.53 1.60 4.53 -25.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.29 1.54 1.46 1.45 1.47 -1.65%
Adjusted Per Share Value based on latest NOSH - 103,807
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 94.94 98.06 151.25 114.17 74.35 31.85 58.50 8.40%
EPS 0.55 2.12 -13.70 6.84 3.85 0.98 2.64 -22.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9187 0.8411 0.8392 0.9076 0.8593 0.8873 0.8565 1.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.75 1.29 0.76 1.97 1.85 1.36 1.04 -
P/RPS 0.55 0.84 0.33 1.02 1.46 2.61 1.04 -10.06%
P/EPS 93.75 38.70 -3.61 16.98 28.32 85.00 22.94 26.42%
EY 1.07 2.58 -27.72 5.89 3.53 1.18 4.36 -20.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.98 0.59 1.28 1.27 0.94 0.71 -3.87%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 26/11/09 27/11/08 28/11/07 20/11/06 28/11/05 29/11/04 -
Price 0.82 1.07 0.85 1.88 1.85 1.35 1.14 -
P/RPS 0.60 0.70 0.37 0.97 1.46 2.59 1.14 -10.14%
P/EPS 102.50 32.10 -4.03 16.21 28.32 84.38 25.15 26.37%
EY 0.98 3.12 -24.78 6.17 3.53 1.19 3.98 -20.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 0.66 1.22 1.27 0.93 0.78 -3.75%

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