[TRC] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 68.46%
YoY- 872.38%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 178,898 156,838 258,598 132,944 206,308 165,103 189,216 -3.65%
PBT 9,142 13,132 8,339 14,880 6,105 15,092 10,388 -8.14%
Tax -7,044 -3,411 -4,350 -2,323 1,103 126 -6,064 10.47%
NP 2,098 9,721 3,989 12,557 7,208 15,218 4,324 -38.17%
-
NP to SH 2,343 10,545 3,850 12,077 7,169 15,146 4,307 -33.28%
-
Tax Rate 77.05% 25.97% 52.16% 15.61% -18.07% -0.83% 58.38% -
Total Cost 176,800 147,117 254,609 120,387 199,100 149,885 184,892 -2.93%
-
Net Worth 403,617 403,617 394,007 398,812 384,397 374,787 360,372 7.82%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 403,617 403,617 394,007 398,812 384,397 374,787 360,372 7.82%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.17% 6.20% 1.54% 9.45% 3.49% 9.22% 2.29% -
ROE 0.58% 2.61% 0.98% 3.03% 1.86% 4.04% 1.20% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 37.23 32.64 53.82 27.67 42.94 34.36 39.38 -3.66%
EPS 0.49 2.19 0.80 2.51 1.49 3.15 0.90 -33.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.82 0.83 0.80 0.78 0.75 7.82%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 38.16 33.46 55.17 28.36 44.01 35.22 40.36 -3.65%
EPS 0.50 2.25 0.82 2.58 1.53 3.23 0.92 -33.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.861 0.861 0.8405 0.8508 0.82 0.7995 0.7688 7.82%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.63 0.79 0.725 0.565 0.38 0.415 0.39 -
P/RPS 1.69 2.42 1.35 2.04 0.89 1.21 0.99 42.69%
P/EPS 129.20 36.00 90.48 22.48 25.47 13.17 43.51 106.18%
EY 0.77 2.78 1.11 4.45 3.93 7.60 2.30 -51.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 0.88 0.68 0.48 0.53 0.52 27.57%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 25/08/17 24/05/17 28/02/17 28/11/16 26/08/16 -
Price 0.74 0.655 0.82 0.71 0.41 0.415 0.425 -
P/RPS 1.99 2.01 1.52 2.57 0.95 1.21 1.08 50.13%
P/EPS 151.76 29.85 102.34 28.25 27.48 13.17 47.41 116.73%
EY 0.66 3.35 0.98 3.54 3.64 7.60 2.11 -53.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.78 1.00 0.86 0.51 0.53 0.57 33.47%

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