[TSRCAP] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -83.63%
YoY- -51.02%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 62,510 30,674 22,689 18,535 34,432 52,370 49,295 4.03%
PBT -22,143 2,075 2,509 1,185 4,044 6,225 9,347 -
Tax -97 -719 -939 -444 -2,531 -3,362 -2,743 -42.67%
NP -22,240 1,356 1,570 741 1,513 2,863 6,604 -
-
NP to SH -22,315 1,334 1,568 741 1,513 2,863 6,604 -
-
Tax Rate - 34.65% 37.43% 37.47% 62.59% 54.01% 29.35% -
Total Cost 84,750 29,318 21,119 17,794 32,919 49,507 42,691 12.09%
-
Net Worth 136,666 150,844 151,573 152,434 146,256 109,430 88,853 7.43%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - 2,090 - - - - -
Div Payout % - - 133.33% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 136,666 150,844 151,573 152,434 146,256 109,430 88,853 7.43%
NOSH 106,770 102,615 104,533 105,857 100,866 63,622 60,036 10.06%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -35.58% 4.42% 6.92% 4.00% 4.39% 5.47% 13.40% -
ROE -16.33% 0.88% 1.03% 0.49% 1.03% 2.62% 7.43% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 58.55 29.89 21.71 17.51 34.14 82.31 82.11 -5.47%
EPS -20.90 1.30 1.50 0.70 1.50 4.50 11.00 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.47 1.45 1.44 1.45 1.72 1.48 -2.38%
Adjusted Per Share Value based on latest NOSH - 105,857
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 35.83 17.58 13.01 10.62 19.74 30.02 28.26 4.03%
EPS -12.79 0.76 0.90 0.42 0.87 1.64 3.79 -
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.7834 0.8647 0.8689 0.8738 0.8384 0.6273 0.5093 7.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.42 1.85 1.37 1.27 2.05 2.86 2.96 -
P/RPS 2.43 6.19 6.31 7.25 6.01 3.47 3.60 -6.33%
P/EPS -6.79 142.31 91.33 181.43 136.67 63.56 26.91 -
EY -14.72 0.70 1.09 0.55 0.73 1.57 3.72 -
DY 0.00 0.00 1.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.26 0.94 0.88 1.41 1.66 2.00 -9.33%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 29/05/07 29/05/06 26/05/05 28/05/04 29/05/03 01/07/02 -
Price 1.05 1.90 1.81 1.58 1.64 3.12 3.44 -
P/RPS 1.79 6.36 8.34 9.02 4.80 3.79 4.19 -13.20%
P/EPS -5.02 146.15 120.67 225.71 109.33 69.33 31.27 -
EY -19.90 0.68 0.83 0.44 0.91 1.44 3.20 -
DY 0.00 0.00 1.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.29 1.25 1.10 1.13 1.81 2.32 -15.90%

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