[TRC] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 4.99%
YoY- 15.41%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 164,475 137,774 198,686 176,425 240,741 143,892 176,731 -4.66%
PBT 11,066 2,691 3,453 5,353 5,516 7,928 3,486 115.54%
Tax -1,569 450 -6 1,110 -1,930 -2,076 -106 499.90%
NP 9,497 3,141 3,447 6,463 3,586 5,852 3,380 98.74%
-
NP to SH 9,481 3,016 3,319 6,485 6,177 5,868 3,463 95.34%
-
Tax Rate 14.18% -16.72% 0.17% -20.74% 34.99% 26.19% 3.04% -
Total Cost 154,978 134,633 195,239 169,962 237,155 138,040 173,351 -7.17%
-
Net Worth 466,575 457,150 457,150 457,150 457,150 452,437 452,437 2.06%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 466,575 457,150 457,150 457,150 457,150 452,437 452,437 2.06%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.77% 2.28% 1.73% 3.66% 1.49% 4.07% 1.91% -
ROE 2.03% 0.66% 0.73% 1.42% 1.35% 1.30% 0.77% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 34.90 29.23 42.16 37.43 51.08 30.53 37.50 -4.66%
EPS 2.01 0.64 0.70 1.38 1.31 1.25 0.73 96.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.97 0.97 0.97 0.97 0.96 0.96 2.06%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 35.09 29.39 42.38 37.64 51.36 30.70 37.70 -4.65%
EPS 2.02 0.64 0.71 1.38 1.32 1.25 0.74 94.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9953 0.9752 0.9752 0.9752 0.9752 0.9652 0.9652 2.06%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.30 0.30 0.325 0.345 0.32 0.34 0.355 -
P/RPS 0.86 1.03 0.77 0.92 0.63 1.11 0.95 -6.40%
P/EPS 14.91 46.88 46.15 25.07 24.42 27.31 48.31 -54.23%
EY 6.71 2.13 2.17 3.99 4.10 3.66 2.07 118.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.34 0.36 0.33 0.35 0.37 -13.01%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 30/11/21 22/09/21 -
Price 0.33 0.32 0.34 0.34 0.34 0.33 0.355 -
P/RPS 0.95 1.09 0.81 0.91 0.67 1.08 0.95 0.00%
P/EPS 16.40 50.00 48.28 24.71 25.94 26.50 48.31 -51.24%
EY 6.10 2.00 2.07 4.05 3.85 3.77 2.07 105.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.35 0.35 0.35 0.34 0.37 -7.32%

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