[TRC] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -5.08%
YoY- -40.68%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 395,478 403,208 402,212 376,718 386,761 411,592 435,056 -6.15%
PBT 20,048 21,584 31,704 23,040 24,630 31,812 24,552 -12.62%
Tax -5,409 -4,768 -8,104 -6,848 -7,572 -10,686 -12,344 -42.28%
NP 14,638 16,816 23,600 16,192 17,058 21,126 12,208 12.85%
-
NP to SH 14,638 16,816 23,600 16,192 17,058 21,126 12,208 12.85%
-
Tax Rate 26.98% 22.09% 25.56% 29.72% 30.74% 33.59% 50.28% -
Total Cost 380,840 386,392 378,612 360,526 369,702 390,466 422,848 -6.73%
-
Net Worth 307,039 305,745 304,516 297,957 293,788 297,736 290,034 3.86%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 16,780 - - -
Div Payout % - - - - 98.37% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 307,039 305,745 304,516 297,957 293,788 297,736 290,034 3.86%
NOSH 465,211 191,090 190,322 189,781 189,540 189,640 189,565 81.84%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.70% 4.17% 5.87% 4.30% 4.41% 5.13% 2.81% -
ROE 4.77% 5.50% 7.75% 5.43% 5.81% 7.10% 4.21% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 85.01 211.00 211.33 198.50 204.05 217.04 229.50 -48.39%
EPS 3.15 8.80 12.40 3.50 9.00 11.14 6.44 -37.89%
DPS 0.00 0.00 0.00 0.00 8.85 0.00 0.00 -
NAPS 0.66 1.60 1.60 1.57 1.55 1.57 1.53 -42.87%
Adjusted Per Share Value based on latest NOSH - 189,644
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 84.37 86.01 85.80 80.36 82.51 87.80 92.81 -6.15%
EPS 3.12 3.59 5.03 3.45 3.64 4.51 2.60 12.91%
DPS 0.00 0.00 0.00 0.00 3.58 0.00 0.00 -
NAPS 0.655 0.6522 0.6496 0.6356 0.6267 0.6351 0.6187 3.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.59 0.72 0.68 0.57 0.44 0.48 0.48 -
P/RPS 0.69 0.34 0.32 0.29 0.22 0.22 0.21 120.85%
P/EPS 18.75 8.18 5.48 6.68 4.89 4.31 7.45 84.92%
EY 5.33 12.22 18.24 14.97 20.45 23.21 13.42 -45.93%
DY 0.00 0.00 0.00 0.00 20.12 0.00 0.00 -
P/NAPS 0.89 0.45 0.43 0.36 0.28 0.31 0.31 101.87%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 27/05/11 28/02/11 26/11/10 25/08/10 31/05/10 -
Price 0.60 0.59 0.73 0.56 0.59 0.42 0.46 -
P/RPS 0.71 0.28 0.35 0.28 0.29 0.19 0.20 132.53%
P/EPS 19.07 6.70 5.89 6.56 6.56 3.77 7.14 92.38%
EY 5.24 14.92 16.99 15.24 15.25 26.52 14.00 -48.03%
DY 0.00 0.00 0.00 0.00 15.01 0.00 0.00 -
P/NAPS 0.91 0.37 0.46 0.36 0.38 0.27 0.30 109.40%

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