[TRC] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -95.95%
YoY- -72.41%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 753,841 547,533 382,430 193,214 770,361 552,102 345,673 67.77%
PBT 32,743 26,638 11,546 1,158 38,394 29,676 18,187 47.72%
Tax -4,862 -5,965 -6,092 -28 -7,232 -7,804 -5,189 -4.22%
NP 27,881 20,673 5,454 1,130 31,162 21,872 12,998 65.93%
-
NP to SH 27,864 20,696 5,550 1,242 30,684 21,462 12,951 66.27%
-
Tax Rate 14.85% 22.39% 52.76% 2.42% 18.84% 26.30% 28.53% -
Total Cost 725,960 526,860 376,976 192,084 739,199 530,230 332,675 67.84%
-
Net Worth 384,397 374,544 360,372 355,567 355,567 345,957 336,347 9.26%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 384,397 374,544 360,372 355,567 355,567 345,957 336,347 9.26%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.70% 3.78% 1.43% 0.58% 4.05% 3.96% 3.76% -
ROE 7.25% 5.53% 1.54% 0.35% 8.63% 6.20% 3.85% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 156.89 114.03 79.59 40.21 160.33 114.90 71.94 67.77%
EPS 5.80 4.31 1.16 0.26 6.39 4.47 2.70 66.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.75 0.74 0.74 0.72 0.70 9.26%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 160.81 116.80 81.58 41.22 164.34 117.78 73.74 67.76%
EPS 5.94 4.41 1.18 0.26 6.55 4.58 2.76 66.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.799 0.7688 0.7585 0.7585 0.738 0.7175 9.26%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.38 0.415 0.39 0.485 0.37 0.335 0.36 -
P/RPS 0.24 0.36 0.49 1.21 0.23 0.29 0.50 -38.55%
P/EPS 6.55 9.63 33.76 187.63 5.79 7.50 13.36 -37.68%
EY 15.26 10.39 2.96 0.53 17.26 13.33 7.49 60.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.52 0.66 0.50 0.47 0.51 -3.94%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 26/08/16 25/05/16 24/02/16 27/11/15 28/08/15 -
Price 0.41 0.415 0.425 0.445 0.375 0.42 0.30 -
P/RPS 0.26 0.36 0.53 1.11 0.23 0.37 0.42 -27.25%
P/EPS 7.07 9.63 36.79 172.16 5.87 9.40 11.13 -26.00%
EY 14.14 10.39 2.72 0.58 17.03 10.63 8.98 35.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.57 0.60 0.51 0.58 0.43 11.98%

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