[TRC] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 26.56%
YoY- -40.68%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 296,609 201,604 100,553 376,718 290,071 205,796 108,764 95.07%
PBT 15,036 10,792 7,926 23,040 18,473 15,906 6,138 81.62%
Tax -4,057 -2,384 -2,026 -6,848 -5,679 -5,343 -3,086 19.98%
NP 10,979 8,408 5,900 16,192 12,794 10,563 3,052 134.59%
-
NP to SH 10,979 8,408 5,900 16,192 12,794 10,563 3,052 134.59%
-
Tax Rate 26.98% 22.09% 25.56% 29.72% 30.74% 33.59% 50.28% -
Total Cost 285,630 193,196 94,653 360,526 277,277 195,233 105,712 93.87%
-
Net Worth 307,039 305,745 304,516 297,957 293,788 297,736 290,034 3.86%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 12,585 - - -
Div Payout % - - - - 98.37% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 307,039 305,745 304,516 297,957 293,788 297,736 290,034 3.86%
NOSH 465,211 191,090 190,322 189,781 189,540 189,640 189,565 81.84%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.70% 4.17% 5.87% 4.30% 4.41% 5.13% 2.81% -
ROE 3.58% 2.75% 1.94% 5.43% 4.35% 3.55% 1.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 63.76 105.50 52.83 198.50 153.04 108.52 57.38 7.27%
EPS 2.36 4.40 3.10 3.50 6.75 5.57 1.61 29.00%
DPS 0.00 0.00 0.00 0.00 6.64 0.00 0.00 -
NAPS 0.66 1.60 1.60 1.57 1.55 1.57 1.53 -42.87%
Adjusted Per Share Value based on latest NOSH - 189,644
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 63.27 43.01 21.45 80.36 61.88 43.90 23.20 95.07%
EPS 2.34 1.79 1.26 3.45 2.73 2.25 0.65 134.70%
DPS 0.00 0.00 0.00 0.00 2.68 0.00 0.00 -
NAPS 0.655 0.6522 0.6496 0.6356 0.6267 0.6351 0.6187 3.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.59 0.72 0.68 0.57 0.44 0.48 0.48 -
P/RPS 0.93 0.68 1.29 0.29 0.29 0.44 0.84 7.01%
P/EPS 25.00 16.36 21.94 6.68 6.52 8.62 29.81 -11.05%
EY 4.00 6.11 4.56 14.97 15.34 11.60 3.35 12.53%
DY 0.00 0.00 0.00 0.00 15.09 0.00 0.00 -
P/NAPS 0.89 0.45 0.43 0.36 0.28 0.31 0.31 101.87%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 27/05/11 28/02/11 26/11/10 25/08/10 31/05/10 -
Price 0.60 0.59 0.73 0.56 0.59 0.42 0.46 -
P/RPS 0.94 0.56 1.38 0.28 0.39 0.39 0.80 11.33%
P/EPS 25.42 13.41 23.55 6.56 8.74 7.54 28.57 -7.48%
EY 3.93 7.46 4.25 15.24 11.44 13.26 3.50 8.02%
DY 0.00 0.00 0.00 0.00 11.25 0.00 0.00 -
P/NAPS 0.91 0.37 0.46 0.36 0.38 0.27 0.30 109.40%

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