[TSRCAP] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 213.53%
YoY- -27.4%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 43,176 21,158 27,225 27,718 24,289 25,901 35,754 3.19%
PBT 1,785 1,075 1,762 665 1,053 287 348 31.29%
Tax -287 -107 -752 -49 -168 -168 -107 17.85%
NP 1,498 968 1,010 616 885 119 241 35.55%
-
NP to SH 1,495 1,025 1,011 649 894 120 244 35.23%
-
Tax Rate 16.08% 9.95% 42.68% 7.37% 15.95% 58.54% 30.75% -
Total Cost 41,678 20,190 26,215 27,102 23,404 25,782 35,513 2.70%
-
Net Worth 167,471 134,388 130,294 124,630 122,364 163,199 162,260 0.52%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 167,471 134,388 130,294 124,630 122,364 163,199 162,260 0.52%
NOSH 174,450 113,888 113,300 113,300 113,300 119,999 121,999 6.13%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.47% 4.58% 3.71% 2.22% 3.64% 0.46% 0.67% -
ROE 0.89% 0.76% 0.78% 0.52% 0.73% 0.07% 0.15% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.75 18.58 24.03 24.46 21.44 21.58 29.31 -2.77%
EPS 0.90 0.90 0.90 0.60 0.80 0.10 0.20 28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.18 1.15 1.10 1.08 1.36 1.33 -5.28%
Adjusted Per Share Value based on latest NOSH - 113,300
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.52 13.00 16.72 17.03 14.92 15.91 21.96 3.19%
EPS 0.92 0.63 0.62 0.40 0.55 0.07 0.15 35.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0287 0.8255 0.8003 0.7655 0.7516 1.0025 0.9967 0.52%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.51 0.77 1.11 0.80 0.82 1.00 0.92 -
P/RPS 2.06 4.14 4.62 3.27 3.83 4.63 3.14 -6.77%
P/EPS 59.51 85.56 124.39 139.66 103.92 1,000.00 460.00 -28.86%
EY 1.68 1.17 0.80 0.72 0.96 0.10 0.22 40.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.97 0.73 0.76 0.74 0.69 -4.29%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 27/08/15 28/08/14 29/08/13 29/08/12 26/08/11 30/08/10 -
Price 0.46 0.50 1.01 0.80 0.80 0.87 0.88 -
P/RPS 1.86 2.69 4.20 3.27 3.73 4.03 3.00 -7.65%
P/EPS 53.68 55.56 113.19 139.66 101.39 870.00 440.00 -29.55%
EY 1.86 1.80 0.88 0.72 0.99 0.11 0.23 41.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.88 0.73 0.74 0.64 0.66 -5.16%

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