[TRC] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -56.66%
YoY- 872.38%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 727,279 548,381 391,543 132,944 753,841 547,533 382,430 53.31%
PBT 45,493 36,351 23,219 14,880 32,743 26,638 11,546 148.84%
Tax -17,128 -10,084 -6,674 -2,323 -4,862 -5,965 -6,092 98.82%
NP 28,365 26,267 16,545 12,557 27,881 20,673 5,454 199.27%
-
NP to SH 28,816 26,472 15,927 12,077 27,864 20,696 5,550 198.94%
-
Tax Rate 37.65% 27.74% 28.74% 15.61% 14.85% 22.39% 52.76% -
Total Cost 698,914 522,114 374,998 120,387 725,960 526,860 376,976 50.74%
-
Net Worth 403,617 403,617 394,007 398,812 384,397 374,544 360,372 7.82%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 403,617 403,617 394,007 398,812 384,397 374,544 360,372 7.82%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.90% 4.79% 4.23% 9.45% 3.70% 3.78% 1.43% -
ROE 7.14% 6.56% 4.04% 3.03% 7.25% 5.53% 1.54% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 151.36 114.13 81.49 27.67 156.89 114.03 79.59 53.31%
EPS 6.00 5.51 3.31 2.51 5.80 4.31 1.16 198.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.82 0.83 0.80 0.78 0.75 7.82%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 155.15 116.98 83.53 28.36 160.81 116.80 81.58 53.32%
EPS 6.15 5.65 3.40 2.58 5.94 4.41 1.18 199.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.861 0.861 0.8405 0.8508 0.82 0.799 0.7688 7.82%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.63 0.79 0.725 0.565 0.38 0.415 0.39 -
P/RPS 0.42 0.69 0.89 2.04 0.24 0.36 0.49 -9.74%
P/EPS 10.51 14.34 21.87 22.48 6.55 9.63 33.76 -53.96%
EY 9.52 6.97 4.57 4.45 15.26 10.39 2.96 117.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 0.88 0.68 0.48 0.53 0.52 27.57%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 25/08/17 24/05/17 28/02/17 28/11/16 26/08/16 -
Price 0.74 0.655 0.82 0.71 0.41 0.415 0.425 -
P/RPS 0.49 0.57 1.01 2.57 0.26 0.36 0.53 -5.08%
P/EPS 12.34 11.89 24.74 28.25 7.07 9.63 36.79 -51.62%
EY 8.10 8.41 4.04 3.54 14.14 10.39 2.72 106.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.78 1.00 0.86 0.51 0.53 0.57 33.47%

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