[TRC] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -102.09%
YoY- -103.18%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 753,773 467,001 277,018 137,632 839,968 649,062 414,679 48.67%
PBT 37,582 24,945 16,617 4,187 31,923 25,952 22,608 40.11%
Tax -10,226 -8,557 -5,900 -4,506 -11,694 -9,447 -6,476 35.41%
NP 27,356 16,388 10,717 -319 20,229 16,505 16,132 41.97%
-
NP to SH 26,941 16,508 10,766 -414 19,823 16,142 15,869 42.08%
-
Tax Rate 27.21% 34.30% 35.51% 107.62% 36.63% 36.40% 28.64% -
Total Cost 726,417 450,613 266,301 137,951 819,739 632,557 398,547 48.94%
-
Net Worth 440,156 426,561 427,775 417,020 427,642 422,837 432,447 1.17%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 440,156 426,561 427,775 417,020 427,642 422,837 432,447 1.17%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.63% 3.51% 3.87% -0.23% 2.41% 2.54% 3.89% -
ROE 6.12% 3.87% 2.52% -0.10% 4.64% 3.82% 3.67% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 159.26 98.53 58.28 28.71 174.81 135.08 86.30 50.17%
EPS 5.69 3.48 2.27 -0.09 4.13 3.36 3.30 43.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.90 0.90 0.87 0.89 0.88 0.90 2.19%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 160.80 99.62 59.09 29.36 179.19 138.46 88.46 48.67%
EPS 5.75 3.52 2.30 -0.09 4.23 3.44 3.39 41.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.939 0.91 0.9125 0.8896 0.9123 0.902 0.9225 1.18%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.37 0.31 0.33 0.25 0.44 0.495 0.64 -
P/RPS 0.23 0.31 0.57 0.87 0.25 0.37 0.74 -53.95%
P/EPS 6.50 8.90 14.57 -289.45 10.67 14.73 19.38 -51.56%
EY 15.38 11.24 6.86 -0.35 9.38 6.79 5.16 106.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.37 0.29 0.49 0.56 0.71 -31.66%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 27/11/20 28/08/20 30/06/20 27/02/20 29/11/19 28/08/19 -
Price 0.365 0.315 0.325 0.33 0.39 0.455 0.555 -
P/RPS 0.23 0.32 0.56 1.15 0.22 0.34 0.64 -49.29%
P/EPS 6.41 9.04 14.35 -382.08 9.45 13.54 16.80 -47.24%
EY 15.60 11.06 6.97 -0.26 10.58 7.38 5.95 89.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.36 0.38 0.44 0.52 0.62 -26.48%

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