[TRC] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 272.9%
YoY- -3.57%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 391,543 132,944 753,841 547,533 382,430 193,214 770,361 -36.33%
PBT 23,219 14,880 32,743 26,638 11,546 1,158 38,394 -28.50%
Tax -6,674 -2,323 -4,862 -5,965 -6,092 -28 -7,232 -5.21%
NP 16,545 12,557 27,881 20,673 5,454 1,130 31,162 -34.45%
-
NP to SH 15,927 12,077 27,864 20,696 5,550 1,242 30,684 -35.43%
-
Tax Rate 28.74% 15.61% 14.85% 22.39% 52.76% 2.42% 18.84% -
Total Cost 374,998 120,387 725,960 526,860 376,976 192,084 739,199 -36.41%
-
Net Worth 394,007 398,812 384,397 374,544 360,372 355,567 355,567 7.08%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 394,007 398,812 384,397 374,544 360,372 355,567 355,567 7.08%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.23% 9.45% 3.70% 3.78% 1.43% 0.58% 4.05% -
ROE 4.04% 3.03% 7.25% 5.53% 1.54% 0.35% 8.63% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 81.49 27.67 156.89 114.03 79.59 40.21 160.33 -36.33%
EPS 3.31 2.51 5.80 4.31 1.16 0.26 6.39 -35.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.80 0.78 0.75 0.74 0.74 7.08%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 83.53 28.36 160.81 116.80 81.58 41.22 164.34 -36.33%
EPS 3.40 2.58 5.94 4.41 1.18 0.26 6.55 -35.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8405 0.8508 0.82 0.799 0.7688 0.7585 0.7585 7.08%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.725 0.565 0.38 0.415 0.39 0.485 0.37 -
P/RPS 0.89 2.04 0.24 0.36 0.49 1.21 0.23 146.67%
P/EPS 21.87 22.48 6.55 9.63 33.76 187.63 5.79 142.73%
EY 4.57 4.45 15.26 10.39 2.96 0.53 17.26 -58.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.68 0.48 0.53 0.52 0.66 0.50 45.82%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 24/05/17 28/02/17 28/11/16 26/08/16 25/05/16 24/02/16 -
Price 0.82 0.71 0.41 0.415 0.425 0.445 0.375 -
P/RPS 1.01 2.57 0.26 0.36 0.53 1.11 0.23 168.40%
P/EPS 24.74 28.25 7.07 9.63 36.79 172.16 5.87 161.14%
EY 4.04 3.54 14.14 10.39 2.72 0.58 17.03 -61.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.51 0.53 0.57 0.60 0.51 56.72%

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