[TRC] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -58.59%
YoY- -77.22%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 570,239 495,502 425,590 378,884 400,763 395,478 403,208 25.86%
PBT 24,068 21,609 10,638 15,724 16,558 20,048 21,584 7.49%
Tax -13,878 -13,644 -8,696 -10,348 -3,577 -5,409 -4,768 103.19%
NP 10,190 7,965 1,942 5,376 12,981 14,638 16,816 -28.28%
-
NP to SH 10,190 7,965 1,942 5,376 12,981 14,638 16,816 -28.28%
-
Tax Rate 57.66% 63.14% 81.74% 65.81% 21.60% 26.98% 22.09% -
Total Cost 560,049 487,537 423,648 373,508 387,782 380,840 386,392 27.93%
-
Net Worth 314,271 308,182 305,171 316,800 307,024 307,039 305,745 1.84%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 314,271 308,182 305,171 316,800 307,024 307,039 305,745 1.84%
NOSH 476,168 474,126 462,380 479,999 465,188 465,211 191,090 83.29%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.79% 1.61% 0.46% 1.42% 3.24% 3.70% 4.17% -
ROE 3.24% 2.58% 0.64% 1.70% 4.23% 4.77% 5.50% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 119.76 104.51 92.04 78.93 86.15 85.01 211.00 -31.33%
EPS 2.14 1.68 0.42 1.12 2.79 3.15 8.80 -60.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.66 0.66 0.66 0.66 1.60 -44.43%
Adjusted Per Share Value based on latest NOSH - 479,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 121.65 105.70 90.79 80.83 85.49 84.37 86.01 25.86%
EPS 2.17 1.70 0.41 1.15 2.77 3.12 3.59 -28.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6704 0.6574 0.651 0.6758 0.655 0.655 0.6522 1.84%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.57 0.58 0.62 0.71 0.63 0.59 0.72 -
P/RPS 0.48 0.55 0.67 0.90 0.73 0.69 0.34 25.71%
P/EPS 26.64 34.52 147.62 63.39 22.58 18.75 8.18 118.92%
EY 3.75 2.90 0.68 1.58 4.43 5.33 12.22 -54.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 0.94 1.08 0.95 0.89 0.45 53.69%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 -
Price 0.53 0.58 0.62 0.63 0.71 0.60 0.59 -
P/RPS 0.44 0.55 0.67 0.80 0.82 0.71 0.28 34.97%
P/EPS 24.77 34.52 147.62 56.25 25.44 19.07 6.70 138.14%
EY 4.04 2.90 0.68 1.78 3.93 5.24 14.92 -57.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 0.94 0.95 1.08 0.91 0.37 66.81%

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