[TRC] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 78.01%
YoY- 11.02%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 767,986 798,526 768,368 802,491 814,956 801,369 841,254 -5.87%
PBT 38,242 25,405 18,789 15,283 11,281 1,843 6,356 229.72%
Tax -7,414 -11,774 -12,087 -10,233 -8,845 559 -99 1662.77%
NP 30,828 13,631 6,702 5,050 2,436 2,402 6,257 188.70%
-
NP to SH 30,352 14,386 7,731 6,264 3,519 2,168 5,864 198.32%
-
Tax Rate 19.39% 46.35% 64.33% 66.96% 78.41% -30.33% 1.56% -
Total Cost 737,158 784,895 761,666 797,441 812,520 798,967 834,997 -7.95%
-
Net Worth 355,431 346,210 336,347 330,465 327,424 328,369 334,753 4.06%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 355,431 346,210 336,347 330,465 327,424 328,369 334,753 4.06%
NOSH 480,497 480,497 480,497 478,936 478,977 475,897 478,219 0.31%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.01% 1.71% 0.87% 0.63% 0.30% 0.30% 0.74% -
ROE 8.54% 4.16% 2.30% 1.90% 1.07% 0.66% 1.75% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 159.89 166.07 159.91 167.56 169.25 168.39 175.91 -6.15%
EPS 6.32 2.99 1.61 1.31 0.73 0.46 1.23 196.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.70 0.69 0.68 0.69 0.70 3.76%
Adjusted Per Share Value based on latest NOSH - 478,936
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 163.83 170.35 163.91 171.19 173.85 170.95 179.46 -5.87%
EPS 6.47 3.07 1.65 1.34 0.75 0.46 1.25 198.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7582 0.7386 0.7175 0.705 0.6985 0.7005 0.7141 4.06%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.37 0.335 0.36 0.40 0.38 0.52 0.52 -
P/RPS 0.23 0.20 0.23 0.24 0.22 0.31 0.30 -16.19%
P/EPS 5.86 11.20 22.37 30.58 52.00 114.15 42.41 -73.17%
EY 17.08 8.93 4.47 3.27 1.92 0.88 2.36 272.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.51 0.58 0.56 0.75 0.74 -22.94%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 27/11/15 28/08/15 29/05/15 27/02/15 26/11/14 27/08/14 -
Price 0.375 0.42 0.30 0.395 0.425 0.47 0.51 -
P/RPS 0.23 0.25 0.19 0.24 0.25 0.28 0.29 -14.28%
P/EPS 5.93 14.04 18.65 30.20 58.15 103.17 41.59 -72.61%
EY 16.85 7.12 5.36 3.31 1.72 0.97 2.40 265.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.43 0.57 0.63 0.68 0.73 -21.21%

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