[TRC] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -19.17%
YoY- -41.01%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 691,346 741,788 814,956 758,042 784,522 791,648 801,422 -9.40%
PBT 36,374 21,408 11,281 20,737 21,358 5,400 15,687 75.45%
Tax -10,378 -3,576 -8,846 -6,502 -3,894 1,976 -4,997 62.99%
NP 25,996 17,832 2,435 14,234 17,464 7,376 10,690 81.13%
-
NP to SH 25,902 18,008 3,519 14,128 17,478 7,028 10,344 84.71%
-
Tax Rate 28.53% 16.70% 78.42% 31.35% 18.23% -36.59% 31.85% -
Total Cost 665,350 723,956 812,521 743,808 767,058 784,272 790,732 -10.90%
-
Net Worth 336,347 330,465 327,594 330,825 334,278 322,908 328,910 1.50%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 336,347 330,465 327,594 330,825 334,278 322,908 328,910 1.50%
NOSH 480,497 478,936 481,756 479,457 477,540 474,864 476,682 0.53%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.76% 2.40% 0.30% 1.88% 2.23% 0.93% 1.33% -
ROE 7.70% 5.45% 1.07% 4.27% 5.23% 2.18% 3.14% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 143.88 154.88 169.16 158.10 164.28 166.71 168.13 -9.88%
EPS 5.40 3.76 0.73 2.95 3.66 1.48 2.17 83.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.68 0.69 0.70 0.68 0.69 0.96%
Adjusted Per Share Value based on latest NOSH - 475,897
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 147.48 158.24 173.85 161.71 167.36 168.88 170.96 -9.40%
EPS 5.53 3.84 0.75 3.01 3.73 1.50 2.21 84.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7175 0.705 0.6988 0.7057 0.7131 0.6888 0.7016 1.50%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.36 0.40 0.38 0.52 0.52 0.55 0.53 -
P/RPS 0.25 0.26 0.22 0.33 0.32 0.33 0.32 -15.21%
P/EPS 6.68 10.64 52.02 17.65 14.21 37.16 24.42 -57.96%
EY 14.97 9.40 1.92 5.67 7.04 2.69 4.09 138.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.56 0.75 0.74 0.81 0.77 -24.07%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 26/11/14 27/08/14 28/05/14 27/02/14 -
Price 0.30 0.395 0.425 0.47 0.51 0.545 0.565 -
P/RPS 0.21 0.26 0.25 0.30 0.31 0.33 0.34 -27.53%
P/EPS 5.57 10.51 58.18 15.95 13.93 36.82 26.04 -64.33%
EY 17.97 9.52 1.72 6.27 7.18 2.72 3.84 180.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 0.63 0.68 0.73 0.80 0.82 -35.04%

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