[TRC] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 27.93%
YoY- 156.23%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 770,361 552,102 345,673 185,447 814,956 568,532 392,261 56.63%
PBT 38,394 29,676 18,187 5,352 11,281 15,553 10,679 134.14%
Tax -7,232 -7,804 -5,189 -894 -8,846 -4,877 -1,947 139.27%
NP 31,162 21,872 12,998 4,458 2,435 10,676 8,732 132.98%
-
NP to SH 30,684 21,462 12,951 4,502 3,519 10,596 8,739 130.48%
-
Tax Rate 18.84% 26.30% 28.53% 16.70% 78.42% 31.36% 18.23% -
Total Cost 739,199 530,230 332,675 180,989 812,521 557,856 383,529 54.68%
-
Net Worth 355,567 345,957 336,347 330,465 327,594 330,825 334,278 4.19%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 355,567 345,957 336,347 330,465 327,594 330,825 334,278 4.19%
NOSH 480,497 480,497 480,497 478,936 481,756 479,457 477,540 0.41%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.05% 3.96% 3.76% 2.40% 0.30% 1.88% 2.23% -
ROE 8.63% 6.20% 3.85% 1.36% 1.07% 3.20% 2.61% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 160.33 114.90 71.94 38.72 169.16 118.58 82.14 55.99%
EPS 6.39 4.47 2.70 0.94 0.73 2.21 1.83 129.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.70 0.69 0.68 0.69 0.70 3.76%
Adjusted Per Share Value based on latest NOSH - 478,936
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 164.34 117.78 73.74 39.56 173.85 121.28 83.68 56.63%
EPS 6.55 4.58 2.76 0.96 0.75 2.26 1.86 130.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7585 0.738 0.7175 0.705 0.6988 0.7057 0.7131 4.18%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.37 0.335 0.36 0.40 0.38 0.52 0.52 -
P/RPS 0.23 0.29 0.50 1.03 0.22 0.44 0.63 -48.82%
P/EPS 5.79 7.50 13.36 42.55 52.02 23.53 28.42 -65.27%
EY 17.26 13.33 7.49 2.35 1.92 4.25 3.52 187.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.51 0.58 0.56 0.75 0.74 -22.94%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 27/11/15 28/08/15 29/05/15 27/02/15 26/11/14 27/08/14 -
Price 0.375 0.42 0.30 0.395 0.425 0.47 0.51 -
P/RPS 0.23 0.37 0.42 1.02 0.25 0.40 0.62 -48.27%
P/EPS 5.87 9.40 11.13 42.02 58.18 21.27 27.87 -64.49%
EY 17.03 10.63 8.98 2.38 1.72 4.70 3.59 181.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.43 0.57 0.63 0.68 0.73 -21.21%

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