[TRC] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -17.87%
YoY- 10.97%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 194,349 197,912 213,511 216,156 199,393 172,361 198,612 -1.44%
PBT 9,329 1,350 -11,872 9,387 11,720 6,453 7,861 12.12%
Tax -2,441 494 4,332 -3,587 -4,941 -802 -3,646 -23.52%
NP 6,888 1,844 -7,540 5,800 6,779 5,651 4,215 38.86%
-
NP to SH 6,982 1,757 -7,619 5,552 6,760 5,651 4,215 40.12%
-
Tax Rate 26.17% -36.59% - 38.21% 42.16% 12.43% 46.38% -
Total Cost 187,461 196,068 221,051 210,356 192,614 166,710 194,397 -2.39%
-
Net Worth 334,753 322,908 328,569 330,248 323,718 318,165 312,573 4.68%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 334,753 322,908 328,569 330,248 323,718 318,165 312,573 4.68%
NOSH 478,219 474,864 476,187 478,620 476,056 474,873 473,595 0.65%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.54% 0.93% -3.53% 2.68% 3.40% 3.28% 2.12% -
ROE 2.09% 0.54% -2.32% 1.68% 2.09% 1.78% 1.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 40.64 41.68 44.84 45.16 41.88 36.30 41.94 -2.08%
EPS 1.46 0.37 -1.60 1.16 1.42 1.19 0.89 39.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.68 0.69 0.69 0.68 0.67 0.66 4.01%
Adjusted Per Share Value based on latest NOSH - 478,620
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 40.45 41.19 44.44 44.99 41.50 35.87 41.33 -1.42%
EPS 1.45 0.37 -1.59 1.16 1.41 1.18 0.88 39.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6967 0.672 0.6838 0.6873 0.6737 0.6622 0.6505 4.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.52 0.55 0.53 0.565 0.595 0.575 0.57 -
P/RPS 1.28 1.32 1.18 1.25 1.42 1.58 1.36 -3.97%
P/EPS 35.62 148.65 -33.12 48.71 41.90 48.32 64.04 -32.43%
EY 2.81 0.67 -3.02 2.05 2.39 2.07 1.56 48.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.77 0.82 0.88 0.86 0.86 -9.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 27/02/14 28/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.51 0.545 0.565 0.535 0.56 0.625 0.53 -
P/RPS 1.25 1.31 1.26 1.18 1.34 1.72 1.26 -0.53%
P/EPS 34.93 147.30 -35.31 46.12 39.44 52.52 59.55 -29.99%
EY 2.86 0.68 -2.83 2.17 2.54 1.90 1.68 42.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.82 0.78 0.82 0.93 0.80 -5.93%

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