[TRC] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 119.62%
YoY- 1178.17%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 197,912 801,422 587,910 371,755 172,361 570,239 371,627 -34.32%
PBT 1,350 15,687 27,559 18,172 6,453 24,068 16,207 -80.95%
Tax 494 -4,997 -9,329 -5,742 -802 -13,878 -10,233 -
NP 1,844 10,690 18,230 12,430 5,651 10,190 5,974 -54.35%
-
NP to SH 1,757 10,344 17,963 12,411 5,651 10,190 5,974 -55.80%
-
Tax Rate -36.59% 31.85% 33.85% 31.60% 12.43% 57.66% 63.14% -
Total Cost 196,068 790,732 569,680 359,325 166,710 560,049 365,653 -34.02%
-
Net Worth 322,908 328,910 328,765 345,880 318,165 314,271 308,182 3.16%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 322,908 328,910 328,765 345,880 318,165 314,271 308,182 3.16%
NOSH 474,864 476,682 476,472 508,647 474,873 476,168 474,126 0.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.93% 1.33% 3.10% 3.34% 3.28% 1.79% 1.61% -
ROE 0.54% 3.14% 5.46% 3.59% 1.78% 3.24% 1.94% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 41.68 168.13 123.39 73.09 36.30 119.76 78.38 -34.38%
EPS 0.37 2.17 3.77 2.44 1.19 2.14 1.26 -55.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.69 0.69 0.68 0.67 0.66 0.65 3.05%
Adjusted Per Share Value based on latest NOSH - 476,056
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 42.22 170.96 125.42 79.30 36.77 121.65 79.28 -34.32%
EPS 0.37 2.21 3.83 2.65 1.21 2.17 1.27 -56.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6888 0.7016 0.7013 0.7378 0.6787 0.6704 0.6574 3.16%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.55 0.53 0.565 0.595 0.575 0.57 0.58 -
P/RPS 1.32 0.32 0.46 0.81 1.58 0.48 0.74 47.13%
P/EPS 148.65 24.42 14.99 24.39 48.32 26.64 46.03 118.63%
EY 0.67 4.09 6.67 4.10 2.07 3.75 2.17 -54.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.82 0.88 0.86 0.86 0.89 -6.09%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 28/11/13 30/08/13 30/05/13 28/02/13 26/11/12 -
Price 0.545 0.565 0.535 0.56 0.625 0.53 0.58 -
P/RPS 1.31 0.34 0.43 0.77 1.72 0.44 0.74 46.38%
P/EPS 147.30 26.04 14.19 22.95 52.52 24.77 46.03 117.31%
EY 0.68 3.84 7.05 4.36 1.90 4.04 2.17 -53.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.78 0.82 0.93 0.80 0.89 -6.86%

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