[TSRCAP] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 88.7%
YoY- -13.13%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
Revenue 80,794 149,248 226,382 270,195 207,858 149,312 107,960 -5.12%
PBT -2,374 4,382 5,344 10,934 8,986 6,920 11,516 -
Tax -4,500 0 -1,598 -2,072 -3,760 -2,002 -2,616 10.34%
NP -6,874 4,382 3,746 8,861 5,226 4,918 8,900 -
-
NP to SH -6,870 4,384 3,752 8,869 5,234 4,928 9,018 -
-
Tax Rate - 0.00% 29.90% 18.95% 41.84% 28.93% 22.72% -
Total Cost 87,668 144,866 222,636 261,333 202,632 144,394 99,060 -2.19%
-
Net Worth 169,216 157,004 181,427 183,172 177,938 167,471 136,426 3.98%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 169,216 157,004 181,427 183,172 177,938 167,471 136,426 3.98%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 115,615 7.75%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -8.51% 2.94% 1.65% 3.28% 2.51% 3.29% 8.24% -
ROE -4.06% 2.79% 2.07% 4.84% 2.94% 2.94% 6.61% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
RPS 46.31 85.55 129.77 154.88 119.15 85.59 93.38 -11.95%
EPS -4.00 2.60 2.20 5.13 3.00 2.80 7.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.90 1.04 1.05 1.02 0.96 1.18 -3.49%
Adjusted Per Share Value based on latest NOSH - 174,450
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
RPS 46.31 85.55 129.77 154.88 119.15 85.59 61.89 -5.12%
EPS -4.00 2.60 2.20 5.13 3.00 2.80 5.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.90 1.04 1.05 1.02 0.96 0.782 3.98%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/06/17 30/06/16 30/06/15 -
Price 0.305 0.35 0.35 0.485 0.74 0.51 0.77 -
P/RPS 0.66 0.41 0.27 0.31 0.62 0.60 0.82 -3.86%
P/EPS -7.74 13.93 16.27 9.54 24.66 18.05 9.87 -
EY -12.91 7.18 6.15 10.48 4.05 5.54 10.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.34 0.46 0.73 0.53 0.65 -12.57%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/17 30/06/16 30/06/15 CAGR
Date 08/03/21 27/02/20 26/02/19 28/02/18 29/08/17 30/08/16 27/08/15 -
Price 0.28 0.45 0.45 0.48 0.655 0.46 0.50 -
P/RPS 0.60 0.53 0.35 0.31 0.55 0.54 0.54 1.93%
P/EPS -7.11 17.91 20.92 9.44 21.83 16.28 6.41 -
EY -14.06 5.58 4.78 10.59 4.58 6.14 15.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.50 0.43 0.46 0.64 0.48 0.42 -6.50%

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