[TSRCAP] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 92.94%
YoY- 41.52%
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 140,225 206,146 277,344 141,332 112,997 82,829 102,737 4.89%
PBT 3,982 4,257 10,817 11,276 9,077 3,726 1,758 13.39%
Tax 0 -901 -3,363 -1,890 -2,508 -1,252 -340 -
NP 3,982 3,356 7,453 9,385 6,569 2,474 1,418 17.20%
-
NP to SH 3,984 3,362 7,461 9,508 6,718 2,484 1,476 16.49%
-
Tax Rate 0.00% 21.17% 31.09% 16.76% 27.63% 33.60% 19.34% -
Total Cost 136,242 202,790 269,891 131,946 106,428 80,354 101,318 4.65%
-
Net Worth 157,004 181,427 183,172 170,961 138,005 129,385 124,630 3.61%
Dividend
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 157,004 181,427 183,172 170,961 138,005 129,385 124,630 3.61%
NOSH 174,450 174,450 174,450 174,450 116,953 113,496 113,300 6.86%
Ratio Analysis
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.84% 1.63% 2.69% 6.64% 5.81% 2.99% 1.38% -
ROE 2.54% 1.85% 4.07% 5.56% 4.87% 1.92% 1.18% -
Per Share
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 80.38 118.17 158.98 81.02 96.62 72.98 90.68 -1.83%
EPS 2.27 1.87 4.29 5.47 5.73 2.13 1.33 8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.04 1.05 0.98 1.18 1.14 1.10 -3.03%
Adjusted Per Share Value based on latest NOSH - 174,450
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 80.38 118.17 158.98 81.02 64.77 47.48 58.89 4.89%
EPS 2.27 1.87 4.29 5.47 3.85 1.42 0.85 16.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.04 1.05 0.98 0.7911 0.7417 0.7144 3.61%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 29/03/19 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.23 0.40 0.48 0.455 0.55 1.02 0.84 -
P/RPS 0.29 0.34 0.30 0.56 0.57 1.40 0.93 -16.40%
P/EPS 10.07 20.75 11.22 8.35 9.57 46.60 64.48 -24.83%
EY 9.93 4.82 8.91 11.98 10.44 2.15 1.55 33.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.38 0.46 0.46 0.47 0.89 0.76 -15.20%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/06/20 29/05/19 30/05/18 28/11/16 25/11/15 27/11/14 29/11/13 -
Price 0.23 0.46 0.47 0.46 0.75 0.92 0.85 -
P/RPS 0.29 0.39 0.30 0.57 0.78 1.26 0.94 -16.54%
P/EPS 10.07 23.86 10.99 8.44 13.06 42.04 65.25 -24.97%
EY 9.93 4.19 9.10 11.85 7.66 2.38 1.53 33.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.44 0.45 0.47 0.64 0.81 0.77 -15.37%

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