[TRC] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -111.24%
YoY- -103.18%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 286,772 189,983 139,386 137,632 190,906 234,383 218,936 19.61%
PBT 12,637 8,328 12,429 4,187 5,971 3,344 3,605 129.88%
Tax -1,669 -2,658 -1,393 -4,506 -2,248 -2,971 -569 104.24%
NP 10,968 5,670 11,036 -319 3,723 373 3,036 134.52%
-
NP to SH 10,433 5,742 11,180 -414 3,682 272 2,834 137.47%
-
Tax Rate 13.21% 31.92% 11.21% 107.62% 37.65% 88.85% 15.78% -
Total Cost 275,804 184,313 128,350 137,951 187,183 234,010 215,900 17.64%
-
Net Worth 440,156 426,561 427,775 417,020 427,642 422,837 432,447 1.17%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 440,156 426,561 427,775 417,020 427,642 422,837 432,447 1.17%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.82% 2.98% 7.92% -0.23% 1.95% 0.16% 1.39% -
ROE 2.37% 1.35% 2.61% -0.10% 0.86% 0.06% 0.66% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 60.59 40.08 29.33 28.71 39.73 48.78 45.56 20.82%
EPS 2.21 1.22 2.37 -0.09 0.77 0.06 0.59 140.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.90 0.90 0.87 0.89 0.88 0.90 2.19%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 61.18 40.53 29.73 29.36 40.72 50.00 46.70 19.62%
EPS 2.23 1.22 2.38 -0.09 0.79 0.06 0.60 138.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.939 0.91 0.9125 0.8896 0.9123 0.902 0.9225 1.18%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.37 0.31 0.33 0.25 0.44 0.495 0.64 -
P/RPS 0.61 0.77 1.13 0.87 1.11 1.01 1.40 -42.38%
P/EPS 16.78 25.59 14.03 -289.45 57.42 874.43 108.51 -71.02%
EY 5.96 3.91 7.13 -0.35 1.74 0.11 0.92 245.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.37 0.29 0.49 0.56 0.71 -31.66%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 27/11/20 28/08/20 30/06/20 27/02/20 29/11/19 28/08/19 -
Price 0.365 0.315 0.325 0.33 0.39 0.455 0.555 -
P/RPS 0.60 0.79 1.11 1.15 0.98 0.93 1.22 -37.56%
P/EPS 16.56 26.00 13.82 -382.08 50.89 803.77 94.10 -68.43%
EY 6.04 3.85 7.24 -0.26 1.96 0.12 1.06 217.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.36 0.38 0.44 0.52 0.62 -26.48%

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