[TRC] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 2700.48%
YoY- -32.16%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 201,393 753,773 467,001 277,018 137,632 839,968 649,062 -54.13%
PBT 7,891 37,582 24,945 16,617 4,187 31,923 25,952 -54.74%
Tax -2,094 -10,226 -8,557 -5,900 -4,506 -11,694 -9,447 -63.34%
NP 5,797 27,356 16,388 10,717 -319 20,229 16,505 -50.18%
-
NP to SH 5,619 26,941 16,508 10,766 -414 19,823 16,142 -50.48%
-
Tax Rate 26.54% 27.21% 34.30% 35.51% 107.62% 36.63% 36.40% -
Total Cost 195,596 726,417 450,613 266,301 137,951 819,739 632,557 -54.24%
-
Net Worth 447,724 440,156 426,561 427,775 417,020 427,642 422,837 3.88%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 447,724 440,156 426,561 427,775 417,020 427,642 422,837 3.88%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 2.88% 3.63% 3.51% 3.87% -0.23% 2.41% 2.54% -
ROE 1.26% 6.12% 3.87% 2.52% -0.10% 4.64% 3.82% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 42.73 159.26 98.53 58.28 28.71 174.81 135.08 -53.54%
EPS 1.19 5.69 3.48 2.27 -0.09 4.13 3.36 -49.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.90 0.90 0.87 0.89 0.88 5.23%
Adjusted Per Share Value based on latest NOSH - 480,497
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 42.96 160.80 99.62 59.09 29.36 179.19 138.46 -54.13%
EPS 1.20 5.75 3.52 2.30 -0.09 4.23 3.44 -50.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9551 0.939 0.91 0.9125 0.8896 0.9123 0.902 3.88%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.365 0.37 0.31 0.33 0.25 0.44 0.495 -
P/RPS 0.85 0.23 0.31 0.57 0.87 0.25 0.37 74.01%
P/EPS 30.61 6.50 8.90 14.57 -289.45 10.67 14.73 62.77%
EY 3.27 15.38 11.24 6.86 -0.35 9.38 6.79 -38.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.34 0.37 0.29 0.49 0.56 -22.76%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/06/21 31/03/21 27/11/20 28/08/20 30/06/20 27/02/20 29/11/19 -
Price 0.365 0.365 0.315 0.325 0.33 0.39 0.455 -
P/RPS 0.85 0.23 0.32 0.56 1.15 0.22 0.34 84.09%
P/EPS 30.61 6.41 9.04 14.35 -382.08 9.45 13.54 72.16%
EY 3.27 15.60 11.06 6.97 -0.26 10.58 7.38 -41.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.35 0.36 0.38 0.44 0.52 -18.85%

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