[TRC] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 251.66%
YoY- 77.96%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 258,598 132,944 206,308 165,103 189,216 193,214 218,259 11.98%
PBT 8,339 14,880 6,105 15,092 10,388 1,158 8,718 -2.92%
Tax -4,350 -2,323 1,103 126 -6,064 -28 572 -
NP 3,989 12,557 7,208 15,218 4,324 1,130 9,290 -43.11%
-
NP to SH 3,850 12,077 7,169 15,146 4,307 1,242 9,222 -44.17%
-
Tax Rate 52.16% 15.61% -18.07% -0.83% 58.38% 2.42% -6.56% -
Total Cost 254,609 120,387 199,100 149,885 184,892 192,084 208,969 14.08%
-
Net Worth 394,007 398,812 384,397 374,787 360,372 355,567 355,567 7.08%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 394,007 398,812 384,397 374,787 360,372 355,567 355,567 7.08%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.54% 9.45% 3.49% 9.22% 2.29% 0.58% 4.26% -
ROE 0.98% 3.03% 1.86% 4.04% 1.20% 0.35% 2.59% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 53.82 27.67 42.94 34.36 39.38 40.21 45.42 11.98%
EPS 0.80 2.51 1.49 3.15 0.90 0.26 1.92 -44.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.80 0.78 0.75 0.74 0.74 7.08%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 55.17 28.36 44.01 35.22 40.36 41.22 46.56 11.98%
EPS 0.82 2.58 1.53 3.23 0.92 0.26 1.97 -44.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8405 0.8508 0.82 0.7995 0.7688 0.7585 0.7585 7.08%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.725 0.565 0.38 0.415 0.39 0.485 0.37 -
P/RPS 1.35 2.04 0.89 1.21 0.99 1.21 0.81 40.61%
P/EPS 90.48 22.48 25.47 13.17 43.51 187.63 19.28 180.56%
EY 1.11 4.45 3.93 7.60 2.30 0.53 5.19 -64.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.68 0.48 0.53 0.52 0.66 0.50 45.82%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 24/05/17 28/02/17 28/11/16 26/08/16 25/05/16 24/02/16 -
Price 0.82 0.71 0.41 0.415 0.425 0.445 0.375 -
P/RPS 1.52 2.57 0.95 1.21 1.08 1.11 0.83 49.73%
P/EPS 102.34 28.25 27.48 13.17 47.41 172.16 19.54 201.89%
EY 0.98 3.54 3.64 7.60 2.11 0.58 5.12 -66.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.51 0.53 0.57 0.60 0.51 56.72%

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