[TRC] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 21.25%
YoY- -41.01%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 345,673 185,447 814,956 568,532 392,261 197,912 801,422 -43.00%
PBT 18,187 5,352 11,281 15,553 10,679 1,350 15,687 10.39%
Tax -5,189 -894 -8,846 -4,877 -1,947 494 -4,997 2.55%
NP 12,998 4,458 2,435 10,676 8,732 1,844 10,690 13.96%
-
NP to SH 12,951 4,502 3,519 10,596 8,739 1,757 10,344 16.21%
-
Tax Rate 28.53% 16.70% 78.42% 31.36% 18.23% -36.59% 31.85% -
Total Cost 332,675 180,989 812,521 557,856 383,529 196,068 790,732 -43.94%
-
Net Worth 336,347 330,465 327,594 330,825 334,278 322,908 328,910 1.50%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 336,347 330,465 327,594 330,825 334,278 322,908 328,910 1.50%
NOSH 480,497 478,936 481,756 479,457 477,540 474,864 476,682 0.53%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.76% 2.40% 0.30% 1.88% 2.23% 0.93% 1.33% -
ROE 3.85% 1.36% 1.07% 3.20% 2.61% 0.54% 3.14% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 71.94 38.72 169.16 118.58 82.14 41.68 168.13 -43.30%
EPS 2.70 0.94 0.73 2.21 1.83 0.37 2.17 15.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.68 0.69 0.70 0.68 0.69 0.96%
Adjusted Per Share Value based on latest NOSH - 475,897
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 73.74 39.56 173.85 121.28 83.68 42.22 170.96 -43.00%
EPS 2.76 0.96 0.75 2.26 1.86 0.37 2.21 16.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7175 0.705 0.6988 0.7057 0.7131 0.6888 0.7016 1.50%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.36 0.40 0.38 0.52 0.52 0.55 0.53 -
P/RPS 0.50 1.03 0.22 0.44 0.63 1.32 0.32 34.76%
P/EPS 13.36 42.55 52.02 23.53 28.42 148.65 24.42 -33.18%
EY 7.49 2.35 1.92 4.25 3.52 0.67 4.09 49.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.56 0.75 0.74 0.81 0.77 -24.07%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 26/11/14 27/08/14 28/05/14 27/02/14 -
Price 0.30 0.395 0.425 0.47 0.51 0.545 0.565 -
P/RPS 0.42 1.02 0.25 0.40 0.62 1.31 0.34 15.17%
P/EPS 11.13 42.02 58.18 21.27 27.87 147.30 26.04 -43.34%
EY 8.98 2.38 1.72 4.70 3.59 0.68 3.84 76.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 0.63 0.68 0.73 0.80 0.82 -35.04%

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