[TSRCAP] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -37.39%
YoY- 152.19%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 75,890 31,343 30,768 18,330 35,029 26,395 29,482 15.64%
PBT 2,597 4,998 1,050 456 337 206 -11,806 -
Tax -2,024 -417 -573 174 -94 -30 500 -
NP 573 4,581 477 630 243 176 -11,306 -
-
NP to SH 575 4,668 520 633 251 233 -11,306 -
-
Tax Rate 77.94% 8.34% 54.57% -38.16% 27.89% 14.56% - -
Total Cost 75,317 26,762 30,291 17,700 34,786 26,219 40,788 9.88%
-
Net Worth 183,172 170,961 137,233 129,385 124,630 122,364 142,455 3.94%
Dividend
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 183,172 170,961 137,233 129,385 124,630 122,364 142,455 3.94%
NOSH 174,450 174,450 116,300 113,496 113,300 113,300 113,060 6.89%
Ratio Analysis
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 0.76% 14.62% 1.55% 3.44% 0.69% 0.67% -38.35% -
ROE 0.31% 2.73% 0.38% 0.49% 0.20% 0.19% -7.94% -
Per Share
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 43.50 17.97 26.46 16.15 30.92 23.30 26.08 8.18%
EPS 0.30 2.70 0.40 0.60 0.20 0.20 -10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.98 1.18 1.14 1.10 1.08 1.26 -2.76%
Adjusted Per Share Value based on latest NOSH - 113,496
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 43.50 17.97 17.64 10.51 20.08 15.13 16.90 15.64%
EPS 0.30 2.70 0.30 0.36 0.14 0.13 -6.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.98 0.7867 0.7417 0.7144 0.7014 0.8166 3.94%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.48 0.455 0.55 1.02 0.84 0.80 0.88 -
P/RPS 1.10 2.53 2.08 6.32 2.72 3.43 3.37 -15.81%
P/EPS 145.63 17.00 123.01 182.88 379.17 389.01 -8.80 -
EY 0.69 5.88 0.81 0.55 0.26 0.26 -11.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.47 0.89 0.76 0.74 0.70 -6.25%
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/05/18 28/11/16 25/11/15 27/11/14 29/11/13 29/11/12 30/11/11 -
Price 0.47 0.46 0.75 0.92 0.85 0.80 0.83 -
P/RPS 1.08 2.56 2.83 5.70 2.75 3.43 3.18 -15.29%
P/EPS 142.59 17.19 167.74 164.95 383.69 389.01 -8.30 -
EY 0.70 5.82 0.60 0.61 0.26 0.26 -12.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.64 0.81 0.77 0.74 0.66 -5.71%

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