[TRC] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 157.74%
YoY- -39.66%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 414,679 195,743 747,022 527,465 410,107 180,780 727,279 -31.30%
PBT 22,608 19,003 32,342 25,830 13,151 5,468 45,493 -37.34%
Tax -6,476 -5,907 -11,156 -9,456 -6,750 -4,205 -17,128 -47.80%
NP 16,132 13,096 21,186 16,374 6,401 1,263 28,365 -31.42%
-
NP to SH 15,869 13,035 20,843 15,972 6,197 1,489 28,816 -32.88%
-
Tax Rate 28.64% 31.08% 34.49% 36.61% 51.33% 76.90% 37.65% -
Total Cost 398,547 182,647 725,836 511,091 403,706 179,517 698,914 -31.30%
-
Net Worth 432,447 427,642 413,227 408,422 398,812 408,422 403,617 4.72%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 432,447 427,642 413,227 408,422 398,812 408,422 403,617 4.72%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.89% 6.69% 2.84% 3.10% 1.56% 0.70% 3.90% -
ROE 3.67% 3.05% 5.04% 3.91% 1.55% 0.36% 7.14% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 86.30 40.74 155.47 109.77 85.35 37.62 151.36 -31.31%
EPS 3.30 2.71 4.34 3.32 1.29 0.31 6.00 -32.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.86 0.85 0.83 0.85 0.84 4.72%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 88.46 41.76 159.36 112.52 87.49 38.56 155.15 -31.31%
EPS 3.39 2.78 4.45 3.41 1.32 0.32 6.15 -32.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9225 0.9123 0.8815 0.8713 0.8508 0.8713 0.861 4.72%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.64 0.62 0.54 0.445 0.425 0.62 0.63 -
P/RPS 0.74 1.52 0.35 0.41 0.50 1.65 0.42 46.02%
P/EPS 19.38 22.85 12.45 13.39 32.95 200.07 10.51 50.54%
EY 5.16 4.38 8.03 7.47 3.03 0.50 9.52 -33.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.63 0.52 0.51 0.73 0.75 -3.59%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 27/05/19 27/02/19 27/11/18 29/08/18 30/05/18 27/02/18 -
Price 0.555 0.69 0.56 0.585 0.50 0.455 0.74 -
P/RPS 0.64 1.69 0.36 0.53 0.59 1.21 0.49 19.54%
P/EPS 16.80 25.43 12.91 17.60 38.77 146.83 12.34 22.90%
EY 5.95 3.93 7.75 5.68 2.58 0.68 8.10 -18.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.78 0.65 0.69 0.60 0.54 0.88 -20.87%

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