[TRC] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -94.83%
YoY- -87.67%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 747,022 527,465 410,107 180,780 727,279 548,381 391,543 53.64%
PBT 32,342 25,830 13,151 5,468 45,493 36,351 23,219 24.64%
Tax -11,156 -9,456 -6,750 -4,205 -17,128 -10,084 -6,674 40.71%
NP 21,186 16,374 6,401 1,263 28,365 26,267 16,545 17.86%
-
NP to SH 20,843 15,972 6,197 1,489 28,816 26,472 15,927 19.58%
-
Tax Rate 34.49% 36.61% 51.33% 76.90% 37.65% 27.74% 28.74% -
Total Cost 725,836 511,091 403,706 179,517 698,914 522,114 374,998 55.12%
-
Net Worth 413,227 408,422 398,812 408,422 403,617 403,617 394,007 3.21%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 413,227 408,422 398,812 408,422 403,617 403,617 394,007 3.21%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.84% 3.10% 1.56% 0.70% 3.90% 4.79% 4.23% -
ROE 5.04% 3.91% 1.55% 0.36% 7.14% 6.56% 4.04% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 155.47 109.77 85.35 37.62 151.36 114.13 81.49 53.64%
EPS 4.34 3.32 1.29 0.31 6.00 5.51 3.31 19.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.83 0.85 0.84 0.84 0.82 3.21%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 159.36 112.52 87.49 38.56 155.15 116.98 83.53 53.64%
EPS 4.45 3.41 1.32 0.32 6.15 5.65 3.40 19.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8815 0.8713 0.8508 0.8713 0.861 0.861 0.8405 3.21%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.54 0.445 0.425 0.62 0.63 0.79 0.725 -
P/RPS 0.35 0.41 0.50 1.65 0.42 0.69 0.89 -46.23%
P/EPS 12.45 13.39 32.95 200.07 10.51 14.34 21.87 -31.24%
EY 8.03 7.47 3.03 0.50 9.52 6.97 4.57 45.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.52 0.51 0.73 0.75 0.94 0.88 -19.92%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 29/08/18 30/05/18 27/02/18 28/11/17 25/08/17 -
Price 0.56 0.585 0.50 0.455 0.74 0.655 0.82 -
P/RPS 0.36 0.53 0.59 1.21 0.49 0.57 1.01 -49.63%
P/EPS 12.91 17.60 38.77 146.83 12.34 11.89 24.74 -35.10%
EY 7.75 5.68 2.58 0.68 8.10 8.41 4.04 54.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.60 0.54 0.88 0.78 1.00 -24.90%

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