[TRC] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 167.6%
YoY- 775.42%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 190,906 234,383 218,936 195,743 219,557 117,358 229,327 -11.47%
PBT 5,971 3,344 3,605 19,003 6,512 12,679 7,683 -15.43%
Tax -2,248 -2,971 -569 -5,907 -1,701 -2,706 -2,545 -7.91%
NP 3,723 373 3,036 13,096 4,811 9,973 5,138 -19.27%
-
NP to SH 3,682 272 2,834 13,035 4,871 9,775 4,708 -15.07%
-
Tax Rate 37.65% 88.85% 15.78% 31.08% 26.12% 21.34% 33.13% -
Total Cost 187,183 234,010 215,900 182,647 214,746 107,385 224,189 -11.30%
-
Net Worth 427,642 422,837 432,447 427,642 413,227 408,422 398,812 4.74%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 427,642 422,837 432,447 427,642 413,227 408,422 398,812 4.74%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.95% 0.16% 1.39% 6.69% 2.19% 8.50% 2.24% -
ROE 0.86% 0.06% 0.66% 3.05% 1.18% 2.39% 1.18% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 39.73 48.78 45.56 40.74 45.69 24.42 47.73 -11.48%
EPS 0.77 0.06 0.59 2.71 1.01 2.03 0.98 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.90 0.89 0.86 0.85 0.83 4.74%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 40.72 50.00 46.70 41.76 46.84 25.04 48.92 -11.48%
EPS 0.79 0.06 0.60 2.78 1.04 2.09 1.00 -14.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9123 0.902 0.9225 0.9123 0.8815 0.8713 0.8508 4.74%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.44 0.495 0.64 0.62 0.54 0.445 0.425 -
P/RPS 1.11 1.01 1.40 1.52 1.18 1.82 0.89 15.81%
P/EPS 57.42 874.43 108.51 22.85 53.27 21.87 43.38 20.49%
EY 1.74 0.11 0.92 4.38 1.88 4.57 2.31 -17.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.71 0.70 0.63 0.52 0.51 -2.62%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 29/11/19 28/08/19 27/05/19 27/02/19 27/11/18 29/08/18 -
Price 0.39 0.455 0.555 0.69 0.56 0.585 0.50 -
P/RPS 0.98 0.93 1.22 1.69 1.23 2.40 1.05 -4.48%
P/EPS 50.89 803.77 94.10 25.43 55.24 28.76 51.03 -0.18%
EY 1.96 0.12 1.06 3.93 1.81 3.48 1.96 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.62 0.78 0.65 0.69 0.60 -18.63%

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