[TRC] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 146.1%
YoY- -34.68%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 100,553 86,647 84,275 97,032 108,764 72,676 117,861 -10.05%
PBT 7,926 4,567 2,566 9,768 6,138 -797 11,075 -20.00%
Tax -2,026 -1,170 -335 -2,257 -3,086 -1,646 -2,950 -22.17%
NP 5,900 3,397 2,231 7,511 3,052 -2,443 8,125 -19.22%
-
NP to SH 5,900 3,397 2,231 7,511 3,052 -2,443 8,125 -19.22%
-
Tax Rate 25.56% 25.62% 13.06% 23.11% 50.28% - 26.64% -
Total Cost 94,653 83,250 82,044 89,521 105,712 75,119 109,736 -9.39%
-
Net Worth 304,516 189,644 293,055 297,784 290,034 286,228 287,878 3.82%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 2,193 - - - 7,518 -
Div Payout % - - 98.31% - - - 92.54% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 304,516 189,644 293,055 297,784 290,034 286,228 287,878 3.82%
NOSH 190,322 189,644 189,067 189,671 189,565 189,555 189,393 0.32%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.87% 3.92% 2.65% 7.74% 2.81% -3.36% 6.89% -
ROE 1.94% 1.79% 0.76% 2.52% 1.05% -0.85% 2.82% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 52.83 45.69 44.57 51.16 57.38 38.34 62.23 -10.35%
EPS 3.10 0.73 1.18 3.96 1.61 -1.29 4.29 -19.48%
DPS 0.00 0.00 1.16 0.00 0.00 0.00 3.97 -
NAPS 1.60 1.00 1.55 1.57 1.53 1.51 1.52 3.48%
Adjusted Per Share Value based on latest NOSH - 189,671
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.45 18.48 17.98 20.70 23.20 15.50 25.14 -10.05%
EPS 1.26 0.72 0.48 1.60 0.65 -0.52 1.73 -19.06%
DPS 0.00 0.00 0.47 0.00 0.00 0.00 1.60 -
NAPS 0.6496 0.4046 0.6252 0.6352 0.6187 0.6106 0.6141 3.82%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.68 0.57 0.44 0.48 0.48 0.58 0.62 -
P/RPS 1.29 1.25 0.99 0.94 0.84 1.51 1.00 18.52%
P/EPS 21.94 31.82 37.29 12.12 29.81 -45.00 14.45 32.13%
EY 4.56 3.14 2.68 8.25 3.35 -2.22 6.92 -24.29%
DY 0.00 0.00 2.64 0.00 0.00 0.00 6.40 -
P/NAPS 0.43 0.57 0.28 0.31 0.31 0.38 0.41 3.22%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 26/11/10 25/08/10 31/05/10 25/02/10 25/11/09 -
Price 0.73 0.56 0.59 0.42 0.46 0.56 0.61 -
P/RPS 1.38 1.23 1.32 0.82 0.80 1.46 0.98 25.65%
P/EPS 23.55 31.26 50.00 10.61 28.57 -43.45 14.22 40.02%
EY 4.25 3.20 2.00 9.43 3.50 -2.30 7.03 -28.52%
DY 0.00 0.00 1.97 0.00 0.00 0.00 6.51 -
P/NAPS 0.46 0.56 0.38 0.27 0.30 0.37 0.40 9.77%

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