[TSRCAP] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.52%
YoY- -62.93%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 197,893 149,373 97,284 41,672 76,537 155,766 155,766 4.06%
PBT -17,251 14,043 7,921 2,437 7,384 26,475 26,475 -
Tax -376 -4,586 -2,841 -1,154 -3,928 -8,089 -8,089 -40.00%
NP -17,627 9,457 5,080 1,283 3,456 18,386 18,386 -
-
NP to SH -17,930 8,945 5,031 1,281 3,456 18,386 18,386 -
-
Tax Rate - 32.66% 35.87% 47.35% 53.20% 30.55% 30.55% -
Total Cost 215,520 139,916 92,204 40,389 73,081 137,380 137,380 7.78%
-
Net Worth 146,390 158,336 149,903 154,787 149,421 63,868 98,817 6.76%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 146,390 158,336 149,903 154,787 149,421 63,868 98,817 6.76%
NOSH 113,481 102,816 102,673 106,749 101,647 63,868 59,889 11.22%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -8.91% 6.33% 5.22% 3.08% 4.52% 11.80% 11.80% -
ROE -12.25% 5.65% 3.36% 0.83% 2.31% 28.79% 18.61% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 174.38 145.28 94.75 39.04 75.30 243.89 260.09 -6.44%
EPS -15.80 8.70 4.90 1.20 3.40 23.00 30.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.54 1.46 1.45 1.47 1.00 1.65 -4.01%
Adjusted Per Share Value based on latest NOSH - 66,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 113.44 85.63 55.77 23.89 43.87 89.29 89.29 4.06%
EPS -10.28 5.13 2.88 0.73 1.98 10.54 10.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8392 0.9076 0.8593 0.8873 0.8565 0.3661 0.5665 6.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.76 1.97 1.85 1.36 1.04 3.18 3.06 -
P/RPS 0.44 1.36 1.95 3.48 1.38 1.30 1.18 -15.14%
P/EPS -4.81 22.64 37.76 113.33 30.59 11.05 9.97 -
EY -20.79 4.42 2.65 0.88 3.27 9.05 10.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.28 1.27 0.94 0.71 3.18 1.85 -17.32%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 20/11/06 28/11/05 29/11/04 21/11/03 28/11/02 -
Price 0.85 1.88 1.85 1.35 1.14 2.46 3.26 -
P/RPS 0.49 1.29 1.95 3.46 1.51 1.01 1.25 -14.43%
P/EPS -5.38 21.61 37.76 112.50 33.53 8.55 10.62 -
EY -18.59 4.63 2.65 0.89 2.98 11.70 9.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.22 1.27 0.93 0.78 2.46 1.98 -16.71%

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