[TRC] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 47.45%
YoY- 42.48%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 199,204 92,707 678,676 552,379 407,485 143,493 677,361 -55.80%
PBT 10,171 2,825 32,213 21,851 15,764 4,763 22,562 -41.23%
Tax -4,655 -2,618 -6,547 -3,328 -3,174 -2,097 -13 4960.66%
NP 5,516 207 25,666 18,523 12,590 2,666 22,549 -60.91%
-
NP to SH 5,508 147 25,332 18,267 12,389 2,506 22,301 -60.66%
-
Tax Rate 45.77% 92.67% 20.32% 15.23% 20.13% 44.03% 0.06% -
Total Cost 193,688 92,500 653,010 533,856 394,895 140,827 654,812 -55.63%
-
Net Worth 551,407 541,981 541,981 532,556 508,991 499,565 466,575 11.79%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 551,407 541,981 541,981 532,556 508,991 499,565 466,575 11.79%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 2.77% 0.22% 3.78% 3.35% 3.09% 1.86% 3.33% -
ROE 1.00% 0.03% 4.67% 3.43% 2.43% 0.50% 4.78% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 42.27 19.67 144.00 117.21 86.46 30.45 143.73 -55.80%
EPS 1.17 0.03 5.38 3.88 2.63 0.53 4.73 -60.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.15 1.15 1.13 1.08 1.06 0.99 11.79%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 42.50 19.78 144.78 117.84 86.93 30.61 144.50 -55.80%
EPS 1.17 0.03 5.40 3.90 2.64 0.53 4.76 -60.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1763 1.1562 1.1562 1.1361 1.0858 1.0657 0.9953 11.79%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.475 0.465 0.37 0.385 0.315 0.335 0.30 -
P/RPS 1.12 2.36 0.26 0.33 0.36 1.10 0.21 205.56%
P/EPS 40.64 1,490.81 6.88 9.93 11.98 63.00 6.34 245.46%
EY 2.46 0.07 14.53 10.07 8.35 1.59 15.77 -71.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.32 0.34 0.29 0.32 0.30 23.17%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 30/05/24 28/02/24 30/11/23 30/08/23 30/05/23 28/02/23 -
Price 0.42 0.445 0.465 0.365 0.36 0.32 0.33 -
P/RPS 0.99 2.26 0.32 0.31 0.42 1.05 0.23 164.84%
P/EPS 35.94 1,426.69 8.65 9.42 13.69 60.18 6.97 198.76%
EY 2.78 0.07 11.56 10.62 7.30 1.66 14.34 -66.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.40 0.32 0.33 0.30 0.33 5.97%

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