[TRC] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 246.78%
YoY- -49.02%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 132,944 206,308 165,103 189,216 193,214 218,259 206,429 -25.40%
PBT 14,880 6,105 15,092 10,388 1,158 8,718 11,490 18.79%
Tax -2,323 1,103 126 -6,064 -28 572 -2,616 -7.60%
NP 12,557 7,208 15,218 4,324 1,130 9,290 8,874 26.01%
-
NP to SH 12,077 7,169 15,146 4,307 1,242 9,222 8,511 26.24%
-
Tax Rate 15.61% -18.07% -0.83% 58.38% 2.42% -6.56% 22.77% -
Total Cost 120,387 199,100 149,885 184,892 192,084 208,969 197,555 -28.10%
-
Net Worth 398,812 384,397 374,787 360,372 355,567 355,567 345,957 9.93%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 398,812 384,397 374,787 360,372 355,567 355,567 345,957 9.93%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.45% 3.49% 9.22% 2.29% 0.58% 4.26% 4.30% -
ROE 3.03% 1.86% 4.04% 1.20% 0.35% 2.59% 2.46% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 27.67 42.94 34.36 39.38 40.21 45.42 42.96 -25.39%
EPS 2.51 1.49 3.15 0.90 0.26 1.92 1.77 26.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.78 0.75 0.74 0.74 0.72 9.93%
Adjusted Per Share Value based on latest NOSH - 480,497
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 28.36 44.01 35.22 40.36 41.22 46.56 44.04 -25.40%
EPS 2.58 1.53 3.23 0.92 0.26 1.97 1.82 26.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8508 0.82 0.7995 0.7688 0.7585 0.7585 0.738 9.93%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.565 0.38 0.415 0.39 0.485 0.37 0.335 -
P/RPS 2.04 0.89 1.21 0.99 1.21 0.81 0.78 89.71%
P/EPS 22.48 25.47 13.17 43.51 187.63 19.28 18.91 12.20%
EY 4.45 3.93 7.60 2.30 0.53 5.19 5.29 -10.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.48 0.53 0.52 0.66 0.50 0.47 27.89%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 28/02/17 28/11/16 26/08/16 25/05/16 24/02/16 27/11/15 -
Price 0.71 0.41 0.415 0.425 0.445 0.375 0.42 -
P/RPS 2.57 0.95 1.21 1.08 1.11 0.83 0.98 90.05%
P/EPS 28.25 27.48 13.17 47.41 172.16 19.54 23.71 12.37%
EY 3.54 3.64 7.60 2.11 0.58 5.12 4.22 -11.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.51 0.53 0.57 0.60 0.51 0.58 29.99%

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