[TRC] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -26.28%
YoY- -13.6%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 394,932 400,764 383,256 372,526 368,507 376,718 362,747 5.82%
PBT 11,897 15,892 19,603 17,925 24,827 23,039 17,675 -23.17%
Tax -4,137 -3,576 -5,227 -3,889 -5,788 -6,848 -7,324 -31.64%
NP 7,760 12,316 14,376 14,036 19,039 16,191 10,351 -17.46%
-
NP to SH 7,760 12,316 14,376 14,036 19,039 16,191 10,351 -17.46%
-
Tax Rate 34.77% 22.50% 26.66% 21.70% 23.31% 29.72% 41.44% -
Total Cost 387,172 388,448 368,880 358,490 349,468 360,527 352,396 6.46%
-
Net Worth 316,800 306,960 308,520 191,450 190,322 189,644 189,067 41.02%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 316,800 306,960 308,520 191,450 190,322 189,644 189,067 41.02%
NOSH 479,999 465,670 467,454 191,450 190,322 189,644 189,067 85.99%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.96% 3.07% 3.75% 3.77% 5.17% 4.30% 2.85% -
ROE 2.45% 4.01% 4.66% 7.33% 10.00% 8.54% 5.47% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 82.28 86.17 81.99 194.58 193.62 198.64 191.86 -43.10%
EPS 1.62 2.65 3.08 7.33 10.00 8.54 5.47 -55.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.66 1.00 1.00 1.00 1.00 -24.17%
Adjusted Per Share Value based on latest NOSH - 191,450
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 84.25 85.49 81.76 79.47 78.61 80.36 77.38 5.82%
EPS 1.66 2.63 3.07 2.99 4.06 3.45 2.21 -17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6758 0.6548 0.6581 0.4084 0.406 0.4046 0.4033 41.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.71 0.63 0.59 0.72 0.68 0.57 0.44 -
P/RPS 0.86 0.73 0.72 0.37 0.35 0.29 0.23 140.71%
P/EPS 43.92 23.79 19.18 9.82 6.80 6.68 8.04 209.85%
EY 2.28 4.20 5.21 10.18 14.71 14.98 12.44 -67.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.95 0.89 0.72 0.68 0.57 0.44 81.86%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 26/11/10 -
Price 0.63 0.71 0.60 0.59 0.73 0.56 0.59 -
P/RPS 0.77 0.82 0.73 0.30 0.38 0.28 0.31 83.30%
P/EPS 38.97 26.81 19.51 8.05 7.30 6.56 10.78 135.36%
EY 2.57 3.73 5.13 12.43 13.70 15.25 9.28 -57.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.08 0.91 0.59 0.73 0.56 0.59 37.33%

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