[TRC] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -73.42%
YoY- -66.57%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 160,226 185,447 246,424 176,271 194,349 197,912 213,511 -17.46%
PBT 12,835 5,352 -4,272 4,874 9,329 1,350 -11,872 -
Tax -4,295 -894 -3,969 -2,929 -2,441 494 4,332 -
NP 8,540 4,458 -8,241 1,945 6,888 1,844 -7,540 -
-
NP to SH 8,449 4,502 -7,076 1,856 6,982 1,757 -7,619 -
-
Tax Rate 33.46% 16.70% - 60.09% 26.17% -36.59% - -
Total Cost 151,686 180,989 254,665 174,326 187,461 196,068 221,051 -22.25%
-
Net Worth 336,347 330,465 327,424 328,369 334,753 322,908 328,569 1.57%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 336,347 330,465 327,424 328,369 334,753 322,908 328,569 1.57%
NOSH 480,497 478,936 481,506 475,897 478,219 474,864 476,187 0.60%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.33% 2.40% -3.34% 1.10% 3.54% 0.93% -3.53% -
ROE 2.51% 1.36% -2.16% 0.57% 2.09% 0.54% -2.32% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 33.35 38.72 51.18 37.04 40.64 41.68 44.84 -17.95%
EPS 1.76 0.94 -1.47 0.39 1.46 0.37 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.68 0.69 0.70 0.68 0.69 0.96%
Adjusted Per Share Value based on latest NOSH - 475,897
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 34.18 39.56 52.57 37.60 41.46 42.22 45.55 -17.46%
EPS 1.80 0.96 -1.51 0.40 1.49 0.37 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7175 0.705 0.6985 0.7005 0.7141 0.6888 0.7009 1.57%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.36 0.40 0.38 0.52 0.52 0.55 0.53 -
P/RPS 1.08 1.03 0.74 1.40 1.28 1.32 1.18 -5.74%
P/EPS 20.47 42.55 -25.86 133.33 35.62 148.65 -33.12 -
EY 4.88 2.35 -3.87 0.75 2.81 0.67 -3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.56 0.75 0.74 0.81 0.77 -24.07%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 26/11/14 27/08/14 28/05/14 27/02/14 -
Price 0.30 0.395 0.425 0.47 0.51 0.545 0.565 -
P/RPS 0.90 1.02 0.83 1.27 1.25 1.31 1.26 -20.14%
P/EPS 17.06 42.02 -28.92 120.51 34.93 147.30 -35.31 -
EY 5.86 2.38 -3.46 0.83 2.86 0.68 -2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 0.63 0.68 0.73 0.80 0.82 -35.04%

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