[TRC] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -73.57%
YoY- -61.36%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 126,297 144,894 263,992 143,493 164,475 137,774 198,686 -26.00%
PBT 10,362 6,087 11,001 4,763 11,066 2,691 3,453 107.63%
Tax -3,218 -155 -1,077 -2,097 -1,569 450 -6 6426.06%
NP 7,144 5,932 9,924 2,666 9,497 3,141 3,447 62.33%
-
NP to SH 7,064 5,879 9,882 2,506 9,481 3,016 3,319 65.23%
-
Tax Rate 31.06% 2.55% 9.79% 44.03% 14.18% -16.72% 0.17% -
Total Cost 119,153 138,962 254,068 140,827 154,978 134,633 195,239 -27.98%
-
Net Worth 541,981 532,556 508,991 499,565 466,575 457,150 457,150 11.98%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 541,981 532,556 508,991 499,565 466,575 457,150 457,150 11.98%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 5.66% 4.09% 3.76% 1.86% 5.77% 2.28% 1.73% -
ROE 1.30% 1.10% 1.94% 0.50% 2.03% 0.66% 0.73% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 26.80 30.74 56.01 30.45 34.90 29.23 42.16 -26.00%
EPS 1.50 1.25 2.10 0.53 2.01 0.64 0.70 65.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.08 1.06 0.99 0.97 0.97 11.98%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 26.28 30.16 54.94 29.86 34.23 28.67 41.35 -26.01%
EPS 1.47 1.22 2.06 0.52 1.97 0.63 0.69 65.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.128 1.1083 1.0593 1.0397 0.971 0.9514 0.9514 11.98%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.37 0.385 0.315 0.335 0.30 0.30 0.325 -
P/RPS 1.38 1.25 0.56 1.10 0.86 1.03 0.77 47.38%
P/EPS 24.69 30.86 15.02 63.00 14.91 46.88 46.15 -34.02%
EY 4.05 3.24 6.66 1.59 6.71 2.13 2.17 51.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.29 0.32 0.30 0.31 0.34 -3.95%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 30/11/23 30/08/23 30/05/23 28/02/23 29/11/22 30/08/22 -
Price 0.465 0.365 0.36 0.32 0.33 0.32 0.34 -
P/RPS 1.74 1.19 0.64 1.05 0.95 1.09 0.81 66.25%
P/EPS 31.02 29.26 17.17 60.18 16.40 50.00 48.28 -25.48%
EY 3.22 3.42 5.82 1.66 6.10 2.00 2.07 34.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.33 0.30 0.33 0.33 0.35 9.28%

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