[TSRCAP] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -36.17%
YoY- -73.88%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 70,874 58,236 25,081 14,201 24,515 58,844 51,631 5.41%
PBT 1,190 7,504 1,291 849 2,684 3,609 8,772 -28.29%
Tax -92 -2,453 -370 -377 -873 -1,284 -2,853 -43.55%
NP 1,098 5,051 921 472 1,811 2,325 5,919 -24.46%
-
NP to SH 1,011 4,912 917 473 1,811 2,325 5,919 -25.49%
-
Tax Rate 7.73% 32.69% 28.66% 44.41% 32.53% 35.58% 32.52% -
Total Cost 69,776 53,185 24,160 13,729 22,704 56,519 45,712 7.29%
-
Net Worth 143,786 155,546 146,720 137,170 147,898 113,666 93,269 7.47%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 143,786 155,546 146,720 137,170 147,898 113,666 93,269 7.47%
NOSH 112,333 102,333 101,888 94,600 100,611 64,583 59,787 11.07%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.55% 8.67% 3.67% 3.32% 7.39% 3.95% 11.46% -
ROE 0.70% 3.16% 0.62% 0.34% 1.22% 2.05% 6.35% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 63.09 56.91 24.62 15.01 24.37 91.11 86.36 -5.09%
EPS 0.90 4.80 0.90 0.50 1.80 3.60 9.90 -32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.52 1.44 1.45 1.47 1.76 1.56 -3.24%
Adjusted Per Share Value based on latest NOSH - 94,600
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 40.63 33.38 14.38 8.14 14.05 33.73 29.60 5.41%
EPS 0.58 2.82 0.53 0.27 1.04 1.33 3.39 -25.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8242 0.8916 0.841 0.7863 0.8478 0.6516 0.5346 7.47%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.94 1.87 1.99 1.43 1.37 2.98 3.40 -
P/RPS 1.49 3.29 8.08 9.53 5.62 3.27 3.94 -14.94%
P/EPS 104.44 38.96 221.11 286.00 76.11 82.78 34.34 20.34%
EY 0.96 2.57 0.45 0.35 1.31 1.21 2.91 -16.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.23 1.38 0.99 0.93 1.69 2.18 -16.65%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 31/07/07 28/08/06 29/08/05 26/08/04 28/08/03 11/10/02 -
Price 0.92 2.48 1.86 1.37 1.27 3.20 3.00 -
P/RPS 1.46 4.36 7.56 9.13 5.21 3.51 3.47 -13.42%
P/EPS 102.22 51.67 206.67 274.00 70.56 88.89 30.30 22.44%
EY 0.98 1.94 0.48 0.36 1.42 1.13 3.30 -18.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.63 1.29 0.94 0.86 1.82 1.92 -15.06%

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