[TSRCAP] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 717.56%
YoY- 285.25%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 83,709 50,497 21,071 38,653 52,085 78,842 36,313 14.92%
PBT -4,085 2,757 407 841 6,425 7,992 4,305 -
Tax 1,001 -193 -665 230 -6,147 -1,798 -2,318 -
NP -3,084 2,564 -258 1,071 278 6,194 1,987 -
-
NP to SH -3,011 2,400 -284 1,071 278 6,194 1,987 -
-
Tax Rate - 7.00% 163.39% -27.35% 95.67% 22.50% 53.84% -
Total Cost 86,793 47,933 21,329 37,582 51,807 72,648 34,326 16.71%
-
Net Worth 154,797 103,238 100,999 108,400 88,749 59,632 9,471,366 -49.60%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,075 3,613 2,019 5,420 4,437 4,770 - -
Div Payout % 0.00% 150.56% 0.00% 506.07% 1,596.22% 77.02% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 154,797 103,238 100,999 108,400 88,749 59,632 9,471,366 -49.60%
NOSH 102,515 103,238 100,999 108,400 88,749 59,632 6,623,333 -50.06%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -3.68% 5.08% -1.22% 2.77% 0.53% 7.86% 5.47% -
ROE -1.95% 2.32% -0.28% 0.99% 0.31% 10.39% 0.02% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 81.66 48.91 20.86 35.66 58.69 132.21 0.55 130.02%
EPS -2.90 2.30 -0.30 1.00 0.30 8.20 0.03 -
DPS 3.00 3.50 2.00 5.00 5.00 8.00 0.00 -
NAPS 1.51 1.00 1.00 1.00 1.00 1.00 1.43 0.91%
Adjusted Per Share Value based on latest NOSH - 108,400
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 47.98 28.95 12.08 22.16 29.86 45.19 20.82 14.92%
EPS -1.73 1.38 -0.16 0.61 0.16 3.55 1.14 -
DPS 1.76 2.07 1.16 3.11 2.54 2.73 0.00 -
NAPS 0.8873 0.5918 0.579 0.6214 0.5087 0.3418 54.2927 -49.60%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 2.07 1.92 1.23 1.30 2.07 3.18 0.00 -
P/RPS 2.54 3.93 5.90 3.65 3.53 2.41 0.00 -
P/EPS -70.48 82.59 -437.43 131.58 660.84 30.62 0.00 -
EY -1.42 1.21 -0.23 0.76 0.15 3.27 0.00 -
DY 1.45 1.82 1.63 3.85 2.42 2.52 0.00 -
P/NAPS 1.37 1.92 1.23 1.30 2.07 3.18 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 28/02/03 21/03/02 -
Price 1.40 2.00 1.15 1.52 2.20 3.08 0.00 -
P/RPS 1.71 4.09 5.51 4.26 3.75 2.33 0.00 -
P/EPS -47.67 86.03 -408.98 153.85 702.34 29.65 0.00 -
EY -2.10 1.16 -0.24 0.65 0.14 3.37 0.00 -
DY 2.14 1.75 1.74 3.29 2.27 2.60 0.00 -
P/NAPS 0.93 2.00 1.15 1.52 2.20 3.08 0.00 -

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