[TSRCAP] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -2.65%
YoY- -36.99%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 281,603 199,870 118,355 80,325 128,622 250,116 192,079 6.57%
PBT -21,335 16,800 8,327 3,278 13,808 24,834 31,806 -
Tax 625 -4,779 -3,506 -922 -10,075 -11,359 -10,407 -
NP -20,710 12,021 4,821 2,356 3,733 13,475 21,399 -
-
NP to SH -20,941 11,345 4,746 2,352 3,733 13,475 22,480 -
-
Tax Rate - 28.45% 42.10% 28.13% 72.96% 45.74% 32.72% -
Total Cost 302,313 187,849 113,534 77,969 124,889 236,641 170,680 9.98%
-
Net Worth 145,081 159,863 148,628 97,150 192,570 63,424 98,713 6.62%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 3,075 3,613 4,110 5,420 4,437 4,770 - -
Div Payout % 0.00% 31.85% 86.61% 230.44% 118.87% 35.40% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 145,081 159,863 148,628 97,150 192,570 63,424 98,713 6.62%
NOSH 112,466 103,807 101,800 66,999 130,999 63,424 59,826 11.08%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -7.35% 6.01% 4.07% 2.93% 2.90% 5.39% 11.14% -
ROE -14.43% 7.10% 3.19% 2.42% 1.94% 21.25% 22.77% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 250.39 192.54 116.26 119.89 98.18 394.35 321.06 -4.05%
EPS -18.62 10.93 4.66 3.51 2.85 21.25 37.58 -
DPS 2.73 3.50 4.04 8.09 3.39 7.52 0.00 -
NAPS 1.29 1.54 1.46 1.45 1.47 1.00 1.65 -4.01%
Adjusted Per Share Value based on latest NOSH - 66,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 161.42 114.57 67.84 46.04 73.73 143.37 110.11 6.57%
EPS -12.00 6.50 2.72 1.35 2.14 7.72 12.89 -
DPS 1.76 2.07 2.36 3.11 2.54 2.73 0.00 -
NAPS 0.8317 0.9164 0.852 0.5569 1.1039 0.3636 0.5659 6.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.76 1.97 1.85 1.36 1.04 3.18 3.06 -
P/RPS 0.30 1.02 1.59 1.13 1.06 0.81 0.95 -17.46%
P/EPS -4.08 18.03 39.68 38.74 36.50 14.97 8.14 -
EY -24.50 5.55 2.52 2.58 2.74 6.68 12.28 -
DY 3.60 1.78 2.18 5.95 3.26 2.37 0.00 -
P/NAPS 0.59 1.28 1.27 0.94 0.71 3.18 1.85 -17.32%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 20/11/06 28/11/05 29/11/04 21/11/03 28/11/02 -
Price 0.85 1.88 1.85 1.35 1.14 2.46 3.26 -
P/RPS 0.34 0.98 1.59 1.13 1.16 0.62 1.02 -16.71%
P/EPS -4.57 17.20 39.68 38.46 40.01 11.58 8.68 -
EY -21.91 5.81 2.52 2.60 2.50 8.64 11.53 -
DY 3.22 1.86 2.18 5.99 2.97 3.06 0.00 -
P/NAPS 0.66 1.22 1.27 0.93 0.78 2.46 1.98 -16.71%

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