[TRC] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -37.46%
YoY- 775.42%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 839,968 649,062 414,679 195,743 747,022 527,465 410,107 61.06%
PBT 31,923 25,952 22,608 19,003 32,342 25,830 13,151 80.32%
Tax -11,694 -9,447 -6,476 -5,907 -11,156 -9,456 -6,750 44.10%
NP 20,229 16,505 16,132 13,096 21,186 16,374 6,401 114.90%
-
NP to SH 19,823 16,142 15,869 13,035 20,843 15,972 6,197 116.64%
-
Tax Rate 36.63% 36.40% 28.64% 31.08% 34.49% 36.61% 51.33% -
Total Cost 819,739 632,557 398,547 182,647 725,836 511,091 403,706 60.14%
-
Net Worth 427,642 422,837 432,447 427,642 413,227 408,422 398,812 4.74%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 427,642 422,837 432,447 427,642 413,227 408,422 398,812 4.74%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.41% 2.54% 3.89% 6.69% 2.84% 3.10% 1.56% -
ROE 4.64% 3.82% 3.67% 3.05% 5.04% 3.91% 1.55% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 174.81 135.08 86.30 40.74 155.47 109.77 85.35 61.06%
EPS 4.13 3.36 3.30 2.71 4.34 3.32 1.29 116.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.90 0.89 0.86 0.85 0.83 4.74%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 179.19 138.46 88.46 41.76 159.36 112.52 87.49 61.06%
EPS 4.23 3.44 3.39 2.78 4.45 3.41 1.32 116.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9123 0.902 0.9225 0.9123 0.8815 0.8713 0.8508 4.74%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.44 0.495 0.64 0.62 0.54 0.445 0.425 -
P/RPS 0.25 0.37 0.74 1.52 0.35 0.41 0.50 -36.92%
P/EPS 10.67 14.73 19.38 22.85 12.45 13.39 32.95 -52.74%
EY 9.38 6.79 5.16 4.38 8.03 7.47 3.03 111.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.71 0.70 0.63 0.52 0.51 -2.62%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 29/11/19 28/08/19 27/05/19 27/02/19 27/11/18 29/08/18 -
Price 0.39 0.455 0.555 0.69 0.56 0.585 0.50 -
P/RPS 0.22 0.34 0.64 1.69 0.36 0.53 0.59 -48.10%
P/EPS 9.45 13.54 16.80 25.43 12.91 17.60 38.77 -60.87%
EY 10.58 7.38 5.95 3.93 7.75 5.68 2.58 155.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.62 0.78 0.65 0.69 0.60 -18.63%

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