[TRC] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 65.72%
YoY- 102.55%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 382,430 193,214 770,361 552,102 345,673 185,447 814,956 -39.64%
PBT 11,546 1,158 38,394 29,676 18,187 5,352 11,281 1.56%
Tax -6,092 -28 -7,232 -7,804 -5,189 -894 -8,846 -22.03%
NP 5,454 1,130 31,162 21,872 12,998 4,458 2,435 71.27%
-
NP to SH 5,550 1,242 30,684 21,462 12,951 4,502 3,519 35.53%
-
Tax Rate 52.76% 2.42% 18.84% 26.30% 28.53% 16.70% 78.42% -
Total Cost 376,976 192,084 739,199 530,230 332,675 180,989 812,521 -40.09%
-
Net Worth 360,372 355,567 355,567 345,957 336,347 330,465 327,594 6.57%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 360,372 355,567 355,567 345,957 336,347 330,465 327,594 6.57%
NOSH 480,497 480,497 480,497 480,497 480,497 478,936 481,756 -0.17%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.43% 0.58% 4.05% 3.96% 3.76% 2.40% 0.30% -
ROE 1.54% 0.35% 8.63% 6.20% 3.85% 1.36% 1.07% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 79.59 40.21 160.33 114.90 71.94 38.72 169.16 -39.53%
EPS 1.16 0.26 6.39 4.47 2.70 0.94 0.73 36.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.74 0.72 0.70 0.69 0.68 6.75%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 81.58 41.22 164.34 117.78 73.74 39.56 173.85 -39.64%
EPS 1.18 0.26 6.55 4.58 2.76 0.96 0.75 35.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7688 0.7585 0.7585 0.738 0.7175 0.705 0.6988 6.57%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.39 0.485 0.37 0.335 0.36 0.40 0.38 -
P/RPS 0.49 1.21 0.23 0.29 0.50 1.03 0.22 70.63%
P/EPS 33.76 187.63 5.79 7.50 13.36 42.55 52.02 -25.06%
EY 2.96 0.53 17.26 13.33 7.49 2.35 1.92 33.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.66 0.50 0.47 0.51 0.58 0.56 -4.82%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 25/05/16 24/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.425 0.445 0.375 0.42 0.30 0.395 0.425 -
P/RPS 0.53 1.11 0.23 0.37 0.42 1.02 0.25 65.10%
P/EPS 36.79 172.16 5.87 9.40 11.13 42.02 58.18 -26.34%
EY 2.72 0.58 17.03 10.63 8.98 2.38 1.72 35.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.51 0.58 0.43 0.57 0.63 -6.46%

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