[TRC] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 69.45%
YoY- 2.19%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 198,686 176,425 240,741 143,892 176,731 201,393 286,772 -21.75%
PBT 3,453 5,353 5,516 7,928 3,486 7,891 12,637 -57.99%
Tax -6 1,110 -1,930 -2,076 -106 -2,094 -1,669 -97.67%
NP 3,447 6,463 3,586 5,852 3,380 5,797 10,968 -53.87%
-
NP to SH 3,319 6,485 6,177 5,868 3,463 5,619 10,433 -53.49%
-
Tax Rate 0.17% -20.74% 34.99% 26.19% 3.04% 26.54% 13.21% -
Total Cost 195,239 169,962 237,155 138,040 173,351 195,596 275,804 -20.62%
-
Net Worth 457,150 457,150 457,150 452,437 452,437 447,724 440,156 2.56%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 457,150 457,150 457,150 452,437 452,437 447,724 440,156 2.56%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.73% 3.66% 1.49% 4.07% 1.91% 2.88% 3.82% -
ROE 0.73% 1.42% 1.35% 1.30% 0.77% 1.26% 2.37% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 42.16 37.43 51.08 30.53 37.50 42.73 60.59 -21.52%
EPS 0.70 1.38 1.31 1.25 0.73 1.19 2.21 -53.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.97 0.96 0.96 0.95 0.93 2.85%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 42.38 37.64 51.36 30.70 37.70 42.96 61.18 -21.76%
EPS 0.71 1.38 1.32 1.25 0.74 1.20 2.23 -53.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9752 0.9752 0.9752 0.9652 0.9652 0.9551 0.939 2.56%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.325 0.345 0.32 0.34 0.355 0.365 0.37 -
P/RPS 0.77 0.92 0.63 1.11 0.95 0.85 0.61 16.84%
P/EPS 46.15 25.07 24.42 27.31 48.31 30.61 16.78 96.66%
EY 2.17 3.99 4.10 3.66 2.07 3.27 5.96 -49.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.33 0.35 0.37 0.38 0.40 -10.29%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 30/05/22 28/02/22 30/11/21 22/09/21 28/06/21 31/03/21 -
Price 0.34 0.34 0.34 0.33 0.355 0.365 0.365 -
P/RPS 0.81 0.91 0.67 1.08 0.95 0.85 0.60 22.21%
P/EPS 48.28 24.71 25.94 26.50 48.31 30.61 16.56 104.48%
EY 2.07 4.05 3.85 3.77 2.07 3.27 6.04 -51.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.35 0.34 0.37 0.38 0.39 -6.97%

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