[TSRCAP] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 77.05%
YoY- -277.48%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 82,612 39,972 24,344 20,008 76,180 150,112 245,096 -16.56%
PBT 4,064 -3,516 -5,728 -7,920 -2,104 4,688 3,968 0.39%
Tax -812 -292 0 0 0 0 -1,444 -9.14%
NP 3,252 -3,808 -5,728 -7,920 -2,104 4,688 2,524 4.31%
-
NP to SH 3,256 -3,804 -5,724 -7,912 -2,096 4,688 2,532 4.27%
-
Tax Rate 19.98% - - - - 0.00% 36.39% -
Total Cost 79,360 43,780 30,072 27,928 78,284 145,424 242,572 -16.97%
-
Net Worth 138,380 136,070 134,326 136,070 172,705 155,260 179,683 -4.25%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 138,380 136,070 134,326 136,070 172,705 155,260 179,683 -4.25%
NOSH 162,800 174,450 174,450 174,450 174,450 174,450 174,450 -1.14%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.94% -9.53% -23.53% -39.58% -2.76% 3.12% 1.03% -
ROE 2.35% -2.80% -4.26% -5.81% -1.21% 3.02% 1.41% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 50.74 22.91 13.95 11.47 43.67 86.05 140.50 -15.59%
EPS 2.00 -2.00 -3.20 -4.40 -1.20 2.80 1.60 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.78 0.77 0.78 0.99 0.89 1.03 -3.14%
Adjusted Per Share Value based on latest NOSH - 174,450
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 50.74 24.55 14.95 12.29 46.79 92.21 150.55 -16.56%
EPS 2.00 -2.34 -3.52 -4.86 -1.29 2.88 1.56 4.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.8358 0.8251 0.8358 1.0608 0.9537 1.1037 -4.25%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.23 0.265 0.18 0.245 0.235 0.40 0.40 -
P/RPS 0.45 1.16 1.29 2.14 0.54 0.46 0.28 8.22%
P/EPS 11.50 -12.15 -5.49 -5.40 -19.56 14.88 27.56 -13.54%
EY 8.70 -8.23 -18.23 -18.51 -5.11 6.72 3.63 15.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.23 0.31 0.24 0.45 0.39 -5.93%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 30/11/23 29/11/22 29/11/21 30/11/20 28/11/19 30/11/18 -
Price 0.235 0.26 0.19 0.195 0.27 0.34 0.36 -
P/RPS 0.46 1.13 1.36 1.70 0.62 0.40 0.26 9.96%
P/EPS 11.75 -11.92 -5.79 -4.30 -22.47 12.65 24.80 -11.69%
EY 8.51 -8.39 -17.27 -23.26 -4.45 7.90 4.03 13.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.25 0.25 0.27 0.38 0.35 -3.64%

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