[TSRCAP] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 102.37%
YoY- 292.74%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 128,303 197,893 149,373 97,284 41,672 76,537 155,766 -3.17%
PBT 3,736 -17,251 14,043 7,921 2,437 7,384 26,475 -27.82%
Tax -815 -376 -4,586 -2,841 -1,154 -3,928 -8,089 -31.76%
NP 2,921 -17,627 9,457 5,080 1,283 3,456 18,386 -26.38%
-
NP to SH 2,779 -17,930 8,945 5,031 1,281 3,456 18,386 -26.99%
-
Tax Rate 21.81% - 32.66% 35.87% 47.35% 53.20% 30.55% -
Total Cost 125,382 215,520 139,916 92,204 40,389 73,081 137,380 -1.51%
-
Net Worth 146,731 146,390 158,336 149,903 154,787 149,421 63,868 14.85%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 146,731 146,390 158,336 149,903 154,787 149,421 63,868 14.85%
NOSH 111,160 113,481 102,816 102,673 106,749 101,647 63,868 9.66%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.28% -8.91% 6.33% 5.22% 3.08% 4.52% 11.80% -
ROE 1.89% -12.25% 5.65% 3.36% 0.83% 2.31% 28.79% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 115.42 174.38 145.28 94.75 39.04 75.30 243.89 -11.71%
EPS 2.50 -15.80 8.70 4.90 1.20 3.40 23.00 -30.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.29 1.54 1.46 1.45 1.47 1.00 4.73%
Adjusted Per Share Value based on latest NOSH - 101,800
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 73.55 113.44 85.63 55.77 23.89 43.87 89.29 -3.17%
EPS 1.59 -10.28 5.13 2.88 0.73 1.98 10.54 -27.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8411 0.8392 0.9076 0.8593 0.8873 0.8565 0.3661 14.85%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.29 0.76 1.97 1.85 1.36 1.04 3.18 -
P/RPS 1.12 0.44 1.36 1.95 3.48 1.38 1.30 -2.45%
P/EPS 51.60 -4.81 22.64 37.76 113.33 30.59 11.05 29.25%
EY 1.94 -20.79 4.42 2.65 0.88 3.27 9.05 -22.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.59 1.28 1.27 0.94 0.71 3.18 -17.79%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 28/11/07 20/11/06 28/11/05 29/11/04 21/11/03 -
Price 1.07 0.85 1.88 1.85 1.35 1.14 2.46 -
P/RPS 0.93 0.49 1.29 1.95 3.46 1.51 1.01 -1.36%
P/EPS 42.80 -5.38 21.61 37.76 112.50 33.53 8.55 30.75%
EY 2.34 -18.59 4.63 2.65 0.89 2.98 11.70 -23.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.66 1.22 1.27 0.93 0.78 2.46 -16.88%

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