[TRC] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 107.63%
YoY- -7.3%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 218,936 195,743 219,557 117,358 229,327 180,780 178,898 14.45%
PBT 3,605 19,003 6,512 12,679 7,683 5,468 9,142 -46.31%
Tax -569 -5,907 -1,701 -2,706 -2,545 -4,205 -7,044 -81.39%
NP 3,036 13,096 4,811 9,973 5,138 1,263 2,098 28.02%
-
NP to SH 2,834 13,035 4,871 9,775 4,708 1,489 2,343 13.56%
-
Tax Rate 15.78% 31.08% 26.12% 21.34% 33.13% 76.90% 77.05% -
Total Cost 215,900 182,647 214,746 107,385 224,189 179,517 176,800 14.28%
-
Net Worth 432,447 427,642 413,227 408,422 398,812 408,422 403,617 4.72%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 432,447 427,642 413,227 408,422 398,812 408,422 403,617 4.72%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.39% 6.69% 2.19% 8.50% 2.24% 0.70% 1.17% -
ROE 0.66% 3.05% 1.18% 2.39% 1.18% 0.36% 0.58% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 45.56 40.74 45.69 24.42 47.73 37.62 37.23 14.45%
EPS 0.59 2.71 1.01 2.03 0.98 0.31 0.49 13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.86 0.85 0.83 0.85 0.84 4.72%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 46.70 41.76 46.84 25.04 48.92 38.56 38.16 14.45%
EPS 0.60 2.78 1.04 2.09 1.00 0.32 0.50 12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9225 0.9123 0.8815 0.8713 0.8508 0.8713 0.861 4.72%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.64 0.62 0.54 0.445 0.425 0.62 0.63 -
P/RPS 1.40 1.52 1.18 1.82 0.89 1.65 1.69 -11.82%
P/EPS 108.51 22.85 53.27 21.87 43.38 200.07 129.20 -11.01%
EY 0.92 4.38 1.88 4.57 2.31 0.50 0.77 12.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.63 0.52 0.51 0.73 0.75 -3.59%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 27/05/19 27/02/19 27/11/18 29/08/18 30/05/18 27/02/18 -
Price 0.555 0.69 0.56 0.585 0.50 0.455 0.74 -
P/RPS 1.22 1.69 1.23 2.40 1.05 1.21 1.99 -27.89%
P/EPS 94.10 25.43 55.24 28.76 51.03 146.83 151.76 -27.34%
EY 1.06 3.93 1.81 3.48 1.96 0.68 0.66 37.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.78 0.65 0.69 0.60 0.54 0.88 -20.87%

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