[TSRCAP] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 71.76%
YoY- -74.54%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 42,024 39,433 54,033 69,100 89,275 133,383 88,910 -11.73%
PBT 982 1,208 875 957 2,718 -20,953 9,579 -31.56%
Tax -161 -165 -575 -358 -264 -189 -3,172 -39.12%
NP 821 1,043 300 599 2,454 -21,142 6,407 -28.97%
-
NP to SH 856 1,095 301 584 2,294 -21,303 6,246 -28.17%
-
Tax Rate 16.40% 13.66% 65.71% 37.41% 9.71% - 33.11% -
Total Cost 41,203 38,390 53,733 68,501 86,821 154,525 82,503 -10.91%
-
Net Worth 124,630 122,364 136,453 155,344 153,698 145,041 155,638 -3.63%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 124,630 122,364 136,453 155,344 153,698 145,041 155,638 -3.63%
NOSH 113,300 113,300 100,333 116,800 114,700 113,313 102,393 1.69%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.95% 2.64% 0.56% 0.87% 2.75% -15.85% 7.21% -
ROE 0.69% 0.89% 0.22% 0.38% 1.49% -14.69% 4.01% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 37.09 34.80 53.85 59.16 77.83 117.71 86.83 -13.20%
EPS 0.80 1.00 0.30 0.50 2.00 -18.80 6.10 -28.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.08 1.36 1.33 1.34 1.28 1.52 -5.24%
Adjusted Per Share Value based on latest NOSH - 121,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 24.09 22.60 30.97 39.61 51.18 76.46 50.97 -11.73%
EPS 0.49 0.63 0.17 0.33 1.31 -12.21 3.58 -28.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7144 0.7014 0.7822 0.8905 0.881 0.8314 0.8922 -3.63%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.80 0.82 1.00 0.92 1.10 0.94 1.87 -
P/RPS 2.16 2.36 1.86 1.56 1.41 0.80 2.15 0.07%
P/EPS 105.89 84.85 333.33 184.00 55.00 -5.00 30.66 22.92%
EY 0.94 1.18 0.30 0.54 1.82 -20.00 3.26 -18.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.74 0.69 0.82 0.73 1.23 -8.32%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 26/08/11 30/08/10 26/08/09 26/08/08 31/07/07 -
Price 0.80 0.80 0.87 0.88 1.26 0.92 2.48 -
P/RPS 2.16 2.30 1.62 1.49 1.62 0.78 2.86 -4.56%
P/EPS 105.89 82.78 290.00 176.00 63.00 -4.89 40.66 17.27%
EY 0.94 1.21 0.34 0.57 1.59 -20.43 2.46 -14.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.64 0.66 0.94 0.72 1.63 -12.51%

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