[TRC] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 30.58%
YoY- -14.19%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 212,795 94,721 400,763 296,609 201,604 100,553 376,718 -31.69%
PBT 5,319 3,931 16,558 15,036 10,792 7,926 23,040 -62.40%
Tax -4,348 -2,587 -3,577 -4,057 -2,384 -2,026 -6,848 -26.14%
NP 971 1,344 12,981 10,979 8,408 5,900 16,192 -84.70%
-
NP to SH 971 1,344 12,981 10,979 8,408 5,900 16,192 -84.70%
-
Tax Rate 81.74% 65.81% 21.60% 26.98% 22.09% 25.56% 29.72% -
Total Cost 211,824 93,377 387,782 285,630 193,196 94,653 360,526 -29.87%
-
Net Worth 305,171 316,800 307,024 307,039 305,745 304,516 297,957 1.60%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 305,171 316,800 307,024 307,039 305,745 304,516 297,957 1.60%
NOSH 462,380 479,999 465,188 465,211 191,090 190,322 189,781 81.16%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.46% 1.42% 3.24% 3.70% 4.17% 5.87% 4.30% -
ROE 0.32% 0.42% 4.23% 3.58% 2.75% 1.94% 5.43% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 46.02 19.73 86.15 63.76 105.50 52.83 198.50 -62.29%
EPS 0.21 0.28 2.79 2.36 4.40 3.10 3.50 -84.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.66 0.66 1.60 1.60 1.57 -43.91%
Adjusted Per Share Value based on latest NOSH - 467,454
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 45.39 20.21 85.49 63.27 43.01 21.45 80.36 -31.69%
EPS 0.21 0.29 2.77 2.34 1.79 1.26 3.45 -84.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.651 0.6758 0.655 0.655 0.6522 0.6496 0.6356 1.61%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.62 0.71 0.63 0.59 0.72 0.68 0.57 -
P/RPS 1.35 3.60 0.73 0.93 0.68 1.29 0.29 179.05%
P/EPS 295.24 253.57 22.58 25.00 16.36 21.94 6.68 1152.95%
EY 0.34 0.39 4.43 4.00 6.11 4.56 14.97 -91.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.08 0.95 0.89 0.45 0.43 0.36 89.73%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 -
Price 0.62 0.63 0.71 0.60 0.59 0.73 0.56 -
P/RPS 1.35 3.19 0.82 0.94 0.56 1.38 0.28 185.67%
P/EPS 295.24 225.00 25.44 25.42 13.41 23.55 6.56 1168.20%
EY 0.34 0.44 3.93 3.93 7.46 4.25 15.24 -92.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.95 1.08 0.91 0.37 0.46 0.36 89.73%

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