[TRC] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 87.67%
YoY- 21.01%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 193,214 218,259 206,429 160,226 185,447 246,424 176,271 6.30%
PBT 1,158 8,718 11,490 12,835 5,352 -4,272 4,874 -61.60%
Tax -28 572 -2,616 -4,295 -894 -3,969 -2,929 -95.48%
NP 1,130 9,290 8,874 8,540 4,458 -8,241 1,945 -30.35%
-
NP to SH 1,242 9,222 8,511 8,449 4,502 -7,076 1,856 -23.47%
-
Tax Rate 2.42% -6.56% 22.77% 33.46% 16.70% - 60.09% -
Total Cost 192,084 208,969 197,555 151,686 180,989 254,665 174,326 6.67%
-
Net Worth 355,567 355,567 345,957 336,347 330,465 327,424 328,369 5.44%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 355,567 355,567 345,957 336,347 330,465 327,424 328,369 5.44%
NOSH 480,497 480,497 480,497 480,497 478,936 481,506 475,897 0.64%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.58% 4.26% 4.30% 5.33% 2.40% -3.34% 1.10% -
ROE 0.35% 2.59% 2.46% 2.51% 1.36% -2.16% 0.57% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 40.21 45.42 42.96 33.35 38.72 51.18 37.04 5.62%
EPS 0.26 1.92 1.77 1.76 0.94 -1.47 0.39 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.72 0.70 0.69 0.68 0.69 4.76%
Adjusted Per Share Value based on latest NOSH - 480,497
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 41.22 46.56 44.04 34.18 39.56 52.57 37.60 6.31%
EPS 0.26 1.97 1.82 1.80 0.96 -1.51 0.40 -24.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7585 0.7585 0.738 0.7175 0.705 0.6985 0.7005 5.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.485 0.37 0.335 0.36 0.40 0.38 0.52 -
P/RPS 1.21 0.81 0.78 1.08 1.03 0.74 1.40 -9.25%
P/EPS 187.63 19.28 18.91 20.47 42.55 -25.86 133.33 25.55%
EY 0.53 5.19 5.29 4.88 2.35 -3.87 0.75 -20.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.50 0.47 0.51 0.58 0.56 0.75 -8.16%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 27/11/15 28/08/15 29/05/15 27/02/15 26/11/14 -
Price 0.445 0.375 0.42 0.30 0.395 0.425 0.47 -
P/RPS 1.11 0.83 0.98 0.90 1.02 0.83 1.27 -8.57%
P/EPS 172.16 19.54 23.71 17.06 42.02 -28.92 120.51 26.81%
EY 0.58 5.12 4.22 5.86 2.38 -3.46 0.83 -21.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.58 0.43 0.57 0.63 0.68 -7.99%

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