[TRC] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -40.83%
YoY- -58.32%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 814,956 801,369 841,254 846,298 820,747 782,385 725,061 8.08%
PBT 11,281 1,843 6,356 8,747 13,850 34,197 35,698 -53.50%
Tax -8,845 559 -99 -2,599 -3,895 -12,711 -15,009 -29.64%
NP 2,436 2,402 6,257 6,148 9,955 21,486 20,689 -75.88%
-
NP to SH 3,519 2,168 5,864 5,642 9,536 21,219 20,670 -69.18%
-
Tax Rate 78.41% -30.33% 1.56% 29.71% 28.12% 37.17% 42.04% -
Total Cost 812,520 798,967 834,997 840,150 810,792 760,899 704,372 9.96%
-
Net Worth 327,424 328,369 334,753 322,908 328,569 330,248 323,718 0.75%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 327,424 328,369 334,753 322,908 328,569 330,248 323,718 0.75%
NOSH 478,977 475,897 478,219 474,864 476,187 478,620 476,056 0.40%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.30% 0.30% 0.74% 0.73% 1.21% 2.75% 2.85% -
ROE 1.07% 0.66% 1.75% 1.75% 2.90% 6.43% 6.39% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 169.25 168.39 175.91 178.22 172.36 163.47 152.31 7.26%
EPS 0.73 0.46 1.23 1.19 2.00 4.43 4.34 -69.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.69 0.70 0.68 0.69 0.69 0.68 0.00%
Adjusted Per Share Value based on latest NOSH - 474,864
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 173.85 170.95 179.46 180.54 175.09 166.90 154.67 8.08%
EPS 0.75 0.46 1.25 1.20 2.03 4.53 4.41 -69.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6985 0.7005 0.7141 0.6888 0.7009 0.7045 0.6906 0.75%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.38 0.52 0.52 0.55 0.53 0.565 0.595 -
P/RPS 0.22 0.31 0.30 0.31 0.31 0.35 0.39 -31.65%
P/EPS 52.00 114.15 42.41 46.29 26.47 12.74 13.70 142.73%
EY 1.92 0.88 2.36 2.16 3.78 7.85 7.30 -58.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 0.74 0.81 0.77 0.82 0.88 -25.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 27/08/14 28/05/14 27/02/14 28/11/13 30/08/13 -
Price 0.425 0.47 0.51 0.545 0.565 0.535 0.56 -
P/RPS 0.25 0.28 0.29 0.31 0.33 0.33 0.37 -22.94%
P/EPS 58.15 103.17 41.59 45.87 28.21 12.07 12.90 172.13%
EY 1.72 0.97 2.40 2.18 3.54 8.29 7.75 -63.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.73 0.80 0.82 0.78 0.82 -16.07%

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