[TSRCAP] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[TSRCAP] TSR CAPITAL BHD
Announcement Date
01-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 161.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSRCAP's Result
TSRCAP's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 99,293 205,421 237,683 85,608 5.06%
PBT 5,365 21,086 31,345 14,678 -28.47%
Tax -1,611 -14,877 -10,506 -5,061 -31.69%
NP 3,754 6,209 20,839 9,617 -26.89%
-
NP to SH 3,754 6,209 20,839 10,698 -29.44%
-
Tax Rate 30.03% 70.55% 33.52% 34.48% -
Total Cost 95,539 199,212 216,844 75,991 7.92%
-
Net Worth 152,434 146,256 63,622 88,853 19.69%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 5,420 4,437 4,770 - -
Div Payout % 144.38% 71.47% 22.89% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 152,434 146,256 63,622 88,853 19.69%
NOSH 105,857 100,866 63,622 60,036 20.78%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.78% 3.02% 8.77% 11.23% -
ROE 2.46% 4.25% 32.75% 12.04% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 93.80 203.66 373.58 142.59 -13.01%
EPS 3.55 6.16 32.75 17.82 -41.56%
DPS 5.12 4.40 7.50 0.00 -
NAPS 1.44 1.45 1.00 1.48 -0.90%
Adjusted Per Share Value based on latest NOSH - 60,036
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 56.92 117.75 136.25 49.07 5.06%
EPS 2.15 3.56 11.95 6.13 -29.45%
DPS 3.11 2.54 2.73 0.00 -
NAPS 0.8738 0.8384 0.3647 0.5093 19.69%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.27 2.05 2.86 2.96 -
P/RPS 1.35 1.01 0.77 2.08 -13.40%
P/EPS 35.81 33.30 8.73 16.61 29.15%
EY 2.79 3.00 11.45 6.02 -22.59%
DY 4.03 2.15 2.62 0.00 -
P/NAPS 0.88 1.41 2.86 2.00 -23.92%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/05 28/05/04 29/05/03 - -
Price 1.58 1.64 3.12 0.00 -
P/RPS 1.68 0.81 0.84 0.00 -
P/EPS 44.55 26.64 9.53 0.00 -
EY 2.24 3.75 10.50 0.00 -
DY 3.24 2.68 2.40 0.00 -
P/NAPS 1.10 1.13 3.12 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