[TRC] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 44.73%
YoY- 200.69%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 392,261 197,912 801,422 587,910 371,755 172,361 570,239 -22.12%
PBT 10,679 1,350 15,687 27,559 18,172 6,453 24,068 -41.91%
Tax -1,947 494 -4,997 -9,329 -5,742 -802 -13,878 -73.09%
NP 8,732 1,844 10,690 18,230 12,430 5,651 10,190 -9.80%
-
NP to SH 8,739 1,757 10,344 17,963 12,411 5,651 10,190 -9.75%
-
Tax Rate 18.23% -36.59% 31.85% 33.85% 31.60% 12.43% 57.66% -
Total Cost 383,529 196,068 790,732 569,680 359,325 166,710 560,049 -22.36%
-
Net Worth 334,278 322,908 328,910 328,765 345,880 318,165 314,271 4.21%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 334,278 322,908 328,910 328,765 345,880 318,165 314,271 4.21%
NOSH 477,540 474,864 476,682 476,472 508,647 474,873 476,168 0.19%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.23% 0.93% 1.33% 3.10% 3.34% 3.28% 1.79% -
ROE 2.61% 0.54% 3.14% 5.46% 3.59% 1.78% 3.24% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 82.14 41.68 168.13 123.39 73.09 36.30 119.76 -22.28%
EPS 1.83 0.37 2.17 3.77 2.44 1.19 2.14 -9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.68 0.69 0.69 0.68 0.67 0.66 4.01%
Adjusted Per Share Value based on latest NOSH - 478,620
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 83.68 42.22 170.96 125.42 79.30 36.77 121.65 -22.12%
EPS 1.86 0.37 2.21 3.83 2.65 1.21 2.17 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7131 0.6888 0.7016 0.7013 0.7378 0.6787 0.6704 4.21%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.52 0.55 0.53 0.565 0.595 0.575 0.57 -
P/RPS 0.63 1.32 0.32 0.46 0.81 1.58 0.48 19.93%
P/EPS 28.42 148.65 24.42 14.99 24.39 48.32 26.64 4.41%
EY 3.52 0.67 4.09 6.67 4.10 2.07 3.75 -4.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.77 0.82 0.88 0.86 0.86 -9.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 27/02/14 28/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.51 0.545 0.565 0.535 0.56 0.625 0.53 -
P/RPS 0.62 1.31 0.34 0.43 0.77 1.72 0.44 25.76%
P/EPS 27.87 147.30 26.04 14.19 22.95 52.52 24.77 8.20%
EY 3.59 0.68 3.84 7.05 4.36 1.90 4.04 -7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.82 0.78 0.82 0.93 0.80 -5.93%

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