[TRC] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 30.77%
YoY- -14.24%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 407,485 143,493 677,361 512,885 375,111 176,425 762,757 -34.23%
PBT 15,764 4,763 22,562 11,496 8,806 5,353 24,821 -26.17%
Tax -3,174 -2,097 -13 1,556 1,104 1,110 -6,205 -36.11%
NP 12,590 2,666 22,549 13,052 9,910 6,463 18,616 -23.00%
-
NP to SH 12,389 2,506 22,301 12,821 9,804 6,485 21,127 -30.00%
-
Tax Rate 20.13% 44.03% 0.06% -13.54% -12.54% -20.74% 25.00% -
Total Cost 394,895 140,827 654,812 499,833 365,201 169,962 744,141 -34.52%
-
Net Worth 508,991 499,565 466,575 457,150 457,150 457,150 457,150 7.44%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 508,991 499,565 466,575 457,150 457,150 457,150 457,150 7.44%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.09% 1.86% 3.33% 2.54% 2.64% 3.66% 2.44% -
ROE 2.43% 0.50% 4.78% 2.80% 2.14% 1.42% 4.62% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 86.46 30.45 143.73 108.83 79.59 37.43 161.84 -34.23%
EPS 2.63 0.53 4.73 2.72 2.08 1.38 4.48 -29.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.06 0.99 0.97 0.97 0.97 0.97 7.44%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 86.93 30.61 144.50 109.41 80.02 37.64 162.71 -34.23%
EPS 2.64 0.53 4.76 2.74 2.09 1.38 4.51 -30.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0858 1.0657 0.9953 0.9752 0.9752 0.9752 0.9752 7.44%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.315 0.335 0.30 0.30 0.325 0.345 0.32 -
P/RPS 0.36 1.10 0.21 0.28 0.41 0.92 0.20 48.13%
P/EPS 11.98 63.00 6.34 11.03 15.62 25.07 7.14 41.33%
EY 8.35 1.59 15.77 9.07 6.40 3.99 14.01 -29.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.30 0.31 0.34 0.36 0.33 -8.27%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 -
Price 0.36 0.32 0.33 0.32 0.34 0.34 0.34 -
P/RPS 0.42 1.05 0.23 0.29 0.43 0.91 0.21 58.94%
P/EPS 13.69 60.18 6.97 11.76 16.34 24.71 7.58 48.46%
EY 7.30 1.66 14.34 8.50 6.12 4.05 13.18 -32.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.33 0.33 0.35 0.35 0.35 -3.85%

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