[TRC] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -32.06%
YoY- -68.91%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 814,956 758,042 784,522 791,648 801,422 783,880 743,510 6.28%
PBT 11,281 20,737 21,358 5,400 15,687 36,745 36,344 -54.05%
Tax -8,846 -6,502 -3,894 1,976 -4,997 -12,438 -11,484 -15.92%
NP 2,435 14,234 17,464 7,376 10,690 24,306 24,860 -78.66%
-
NP to SH 3,519 14,128 17,478 7,028 10,344 23,950 24,822 -72.71%
-
Tax Rate 78.42% 31.35% 18.23% -36.59% 31.85% 33.85% 31.60% -
Total Cost 812,521 743,808 767,058 784,272 790,732 759,573 718,650 8.50%
-
Net Worth 327,594 330,825 334,278 322,908 328,910 328,765 345,880 -3.54%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 327,594 330,825 334,278 322,908 328,910 328,765 345,880 -3.54%
NOSH 481,756 479,457 477,540 474,864 476,682 476,472 508,647 -3.54%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.30% 1.88% 2.23% 0.93% 1.33% 3.10% 3.34% -
ROE 1.07% 4.27% 5.23% 2.18% 3.14% 7.29% 7.18% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 169.16 158.10 164.28 166.71 168.13 164.52 146.17 10.19%
EPS 0.73 2.95 3.66 1.48 2.17 5.03 4.88 -71.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.69 0.70 0.68 0.69 0.69 0.68 0.00%
Adjusted Per Share Value based on latest NOSH - 474,864
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 173.85 161.71 167.36 168.88 170.96 167.22 158.61 6.28%
EPS 0.75 3.01 3.73 1.50 2.21 5.11 5.30 -72.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6988 0.7057 0.7131 0.6888 0.7016 0.7013 0.7378 -3.54%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.38 0.52 0.52 0.55 0.53 0.565 0.595 -
P/RPS 0.22 0.33 0.32 0.33 0.32 0.34 0.41 -33.89%
P/EPS 52.02 17.65 14.21 37.16 24.42 11.24 12.19 162.39%
EY 1.92 5.67 7.04 2.69 4.09 8.90 8.20 -61.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 0.74 0.81 0.77 0.82 0.88 -25.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 27/08/14 28/05/14 27/02/14 28/11/13 30/08/13 -
Price 0.425 0.47 0.51 0.545 0.565 0.535 0.56 -
P/RPS 0.25 0.30 0.31 0.33 0.34 0.33 0.38 -24.29%
P/EPS 58.18 15.95 13.93 36.82 26.04 10.64 11.48 194.17%
EY 1.72 6.27 7.18 2.72 3.84 9.40 8.71 -65.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.73 0.80 0.82 0.78 0.82 -16.07%

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