[TSRCAP] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 43.21%
YoY- 77.8%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 124,219 128,303 197,893 149,373 97,284 41,672 76,537 8.40%
PBT 1,452 3,736 -17,251 14,043 7,921 2,437 7,384 -23.73%
Tax -715 -815 -376 -4,586 -2,841 -1,154 -3,928 -24.70%
NP 737 2,921 -17,627 9,457 5,080 1,283 3,456 -22.69%
-
NP to SH 723 2,779 -17,930 8,945 5,031 1,281 3,456 -22.94%
-
Tax Rate 49.24% 21.81% - 32.66% 35.87% 47.35% 53.20% -
Total Cost 123,482 125,382 215,520 139,916 92,204 40,389 73,081 9.13%
-
Net Worth 160,264 146,731 146,390 158,336 149,903 154,787 149,421 1.17%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 160,264 146,731 146,390 158,336 149,903 154,787 149,421 1.17%
NOSH 120,499 111,160 113,481 102,816 102,673 106,749 101,647 2.87%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.59% 2.28% -8.91% 6.33% 5.22% 3.08% 4.52% -
ROE 0.45% 1.89% -12.25% 5.65% 3.36% 0.83% 2.31% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 103.09 115.42 174.38 145.28 94.75 39.04 75.30 5.37%
EPS 0.60 2.50 -15.80 8.70 4.90 1.20 3.40 -25.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.29 1.54 1.46 1.45 1.47 -1.65%
Adjusted Per Share Value based on latest NOSH - 103,807
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 71.21 73.55 113.44 85.63 55.77 23.89 43.87 8.40%
EPS 0.41 1.59 -10.28 5.13 2.88 0.73 1.98 -23.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9187 0.8411 0.8392 0.9076 0.8593 0.8873 0.8565 1.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.75 1.29 0.76 1.97 1.85 1.36 1.04 -
P/RPS 0.73 1.12 0.44 1.36 1.95 3.48 1.38 -10.06%
P/EPS 125.00 51.60 -4.81 22.64 37.76 113.33 30.59 26.42%
EY 0.80 1.94 -20.79 4.42 2.65 0.88 3.27 -20.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.98 0.59 1.28 1.27 0.94 0.71 -3.87%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 26/11/09 27/11/08 28/11/07 20/11/06 28/11/05 29/11/04 -
Price 0.82 1.07 0.85 1.88 1.85 1.35 1.14 -
P/RPS 0.80 0.93 0.49 1.29 1.95 3.46 1.51 -10.04%
P/EPS 136.67 42.80 -5.38 21.61 37.76 112.50 33.53 26.37%
EY 0.73 2.34 -18.59 4.63 2.65 0.89 2.98 -20.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 0.66 1.22 1.27 0.93 0.78 -3.75%

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