[TRC] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 62.32%
YoY- -63.1%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 798,526 768,368 802,491 814,956 801,369 841,254 846,298 -3.79%
PBT 25,405 18,789 15,283 11,281 1,843 6,356 8,747 103.43%
Tax -11,774 -12,087 -10,233 -8,845 559 -99 -2,599 173.53%
NP 13,631 6,702 5,050 2,436 2,402 6,257 6,148 69.94%
-
NP to SH 14,386 7,731 6,264 3,519 2,168 5,864 5,642 86.53%
-
Tax Rate 46.35% 64.33% 66.96% 78.41% -30.33% 1.56% 29.71% -
Total Cost 784,895 761,666 797,441 812,520 798,967 834,997 840,150 -4.43%
-
Net Worth 346,210 336,347 330,465 327,424 328,369 334,753 322,908 4.75%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 346,210 336,347 330,465 327,424 328,369 334,753 322,908 4.75%
NOSH 480,497 480,497 478,936 478,977 475,897 478,219 474,864 0.78%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.71% 0.87% 0.63% 0.30% 0.30% 0.74% 0.73% -
ROE 4.16% 2.30% 1.90% 1.07% 0.66% 1.75% 1.75% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 166.07 159.91 167.56 169.25 168.39 175.91 178.22 -4.59%
EPS 2.99 1.61 1.31 0.73 0.46 1.23 1.19 84.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.69 0.68 0.69 0.70 0.68 3.88%
Adjusted Per Share Value based on latest NOSH - 481,506
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 170.35 163.91 171.19 173.85 170.95 179.46 180.54 -3.79%
EPS 3.07 1.65 1.34 0.75 0.46 1.25 1.20 86.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7386 0.7175 0.705 0.6985 0.7005 0.7141 0.6888 4.75%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.335 0.36 0.40 0.38 0.52 0.52 0.55 -
P/RPS 0.20 0.23 0.24 0.22 0.31 0.30 0.31 -25.31%
P/EPS 11.20 22.37 30.58 52.00 114.15 42.41 46.29 -61.13%
EY 8.93 4.47 3.27 1.92 0.88 2.36 2.16 157.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.58 0.56 0.75 0.74 0.81 -30.40%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 29/05/15 27/02/15 26/11/14 27/08/14 28/05/14 -
Price 0.42 0.30 0.395 0.425 0.47 0.51 0.545 -
P/RPS 0.25 0.19 0.24 0.25 0.28 0.29 0.31 -13.34%
P/EPS 14.04 18.65 30.20 58.15 103.17 41.59 45.87 -54.54%
EY 7.12 5.36 3.31 1.72 0.97 2.40 2.18 119.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.43 0.57 0.63 0.68 0.73 0.80 -19.28%

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