[TRC] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 8.35%
YoY- 230.33%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 165,103 189,216 193,214 218,259 206,429 160,226 185,447 -7.43%
PBT 15,092 10,388 1,158 8,718 11,490 12,835 5,352 99.22%
Tax 126 -6,064 -28 572 -2,616 -4,295 -894 -
NP 15,218 4,324 1,130 9,290 8,874 8,540 4,458 126.20%
-
NP to SH 15,146 4,307 1,242 9,222 8,511 8,449 4,502 124.02%
-
Tax Rate -0.83% 58.38% 2.42% -6.56% 22.77% 33.46% 16.70% -
Total Cost 149,885 184,892 192,084 208,969 197,555 151,686 180,989 -11.78%
-
Net Worth 374,787 360,372 355,567 355,567 345,957 336,347 330,465 8.72%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 374,787 360,372 355,567 355,567 345,957 336,347 330,465 8.72%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 478,936 0.21%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.22% 2.29% 0.58% 4.26% 4.30% 5.33% 2.40% -
ROE 4.04% 1.20% 0.35% 2.59% 2.46% 2.51% 1.36% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 34.36 39.38 40.21 45.42 42.96 33.35 38.72 -7.63%
EPS 3.15 0.90 0.26 1.92 1.77 1.76 0.94 123.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.74 0.74 0.72 0.70 0.69 8.49%
Adjusted Per Share Value based on latest NOSH - 480,497
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 35.22 40.36 41.22 46.56 44.04 34.18 39.56 -7.43%
EPS 3.23 0.92 0.26 1.97 1.82 1.80 0.96 124.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7995 0.7688 0.7585 0.7585 0.738 0.7175 0.705 8.72%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.415 0.39 0.485 0.37 0.335 0.36 0.40 -
P/RPS 1.21 0.99 1.21 0.81 0.78 1.08 1.03 11.30%
P/EPS 13.17 43.51 187.63 19.28 18.91 20.47 42.55 -54.14%
EY 7.60 2.30 0.53 5.19 5.29 4.88 2.35 118.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.66 0.50 0.47 0.51 0.58 -5.81%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 26/08/16 25/05/16 24/02/16 27/11/15 28/08/15 29/05/15 -
Price 0.415 0.425 0.445 0.375 0.42 0.30 0.395 -
P/RPS 1.21 1.08 1.11 0.83 0.98 0.90 1.02 12.02%
P/EPS 13.17 47.41 172.16 19.54 23.71 17.06 42.02 -53.76%
EY 7.60 2.11 0.58 5.12 4.22 5.86 2.38 116.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.60 0.51 0.58 0.43 0.57 -4.72%

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