[TRC] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 21.12%
YoY- -56.97%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 201,604 100,553 376,718 290,071 205,796 108,764 533,809 -47.84%
PBT 10,792 7,926 23,040 18,473 15,906 6,138 38,778 -57.47%
Tax -2,384 -2,026 -6,848 -5,679 -5,343 -3,086 -11,484 -65.04%
NP 8,408 5,900 16,192 12,794 10,563 3,052 27,294 -54.48%
-
NP to SH 8,408 5,900 16,192 12,794 10,563 3,052 27,294 -54.48%
-
Tax Rate 22.09% 25.56% 29.72% 30.74% 33.59% 50.28% 29.61% -
Total Cost 193,196 94,653 360,526 277,277 195,233 105,712 506,515 -47.49%
-
Net Worth 305,745 304,516 297,957 293,788 297,736 290,034 286,373 4.47%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 12,585 - - - -
Div Payout % - - - 98.37% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 305,745 304,516 297,957 293,788 297,736 290,034 286,373 4.47%
NOSH 191,090 190,322 189,781 189,540 189,640 189,565 189,651 0.50%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.17% 5.87% 4.30% 4.41% 5.13% 2.81% 5.11% -
ROE 2.75% 1.94% 5.43% 4.35% 3.55% 1.05% 9.53% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 105.50 52.83 198.50 153.04 108.52 57.38 281.47 -48.10%
EPS 4.40 3.10 3.50 6.75 5.57 1.61 14.40 -54.73%
DPS 0.00 0.00 0.00 6.64 0.00 0.00 0.00 -
NAPS 1.60 1.60 1.57 1.55 1.57 1.53 1.51 3.94%
Adjusted Per Share Value based on latest NOSH - 189,067
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 43.01 21.45 80.36 61.88 43.90 23.20 113.87 -47.84%
EPS 1.79 1.26 3.45 2.73 2.25 0.65 5.82 -54.53%
DPS 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
NAPS 0.6522 0.6496 0.6356 0.6267 0.6351 0.6187 0.6109 4.47%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.72 0.68 0.57 0.44 0.48 0.48 0.58 -
P/RPS 0.68 1.29 0.29 0.29 0.44 0.84 0.21 119.34%
P/EPS 16.36 21.94 6.68 6.52 8.62 29.81 4.03 155.13%
EY 6.11 4.56 14.97 15.34 11.60 3.35 24.81 -60.81%
DY 0.00 0.00 0.00 15.09 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.36 0.28 0.31 0.31 0.38 11.96%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 28/02/11 26/11/10 25/08/10 31/05/10 25/02/10 -
Price 0.59 0.73 0.56 0.59 0.42 0.46 0.56 -
P/RPS 0.56 1.38 0.28 0.39 0.39 0.80 0.20 99.03%
P/EPS 13.41 23.55 6.56 8.74 7.54 28.57 3.89 128.71%
EY 7.46 4.25 15.24 11.44 13.26 3.50 25.70 -56.25%
DY 0.00 0.00 0.00 11.25 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.36 0.38 0.27 0.30 0.37 0.00%

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