[TRC] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 9.81%
YoY- 1178.17%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 764,860 691,346 784,522 743,510 425,590 403,208 411,592 10.86%
PBT 23,092 36,374 21,358 36,344 10,638 21,584 31,812 -5.19%
Tax -12,184 -10,378 -3,894 -11,484 -8,696 -4,768 -10,686 2.20%
NP 10,908 25,996 17,464 24,860 1,942 16,816 21,126 -10.42%
-
NP to SH 11,100 25,902 17,478 24,822 1,942 16,816 21,126 -10.16%
-
Tax Rate 52.76% 28.53% 18.23% 31.60% 81.74% 22.09% 33.59% -
Total Cost 753,952 665,350 767,058 718,650 423,648 386,392 390,466 11.57%
-
Net Worth 360,372 336,347 334,278 345,880 305,171 305,745 297,736 3.23%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 360,372 336,347 334,278 345,880 305,171 305,745 297,736 3.23%
NOSH 480,497 480,497 477,540 508,647 462,380 191,090 189,640 16.74%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.43% 3.76% 2.23% 3.34% 0.46% 4.17% 5.13% -
ROE 3.08% 7.70% 5.23% 7.18% 0.64% 5.50% 7.10% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 159.18 143.88 164.28 146.17 92.04 211.00 217.04 -5.03%
EPS 2.32 5.40 3.66 4.88 0.42 8.80 11.14 -22.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.70 0.70 0.68 0.66 1.60 1.57 -11.57%
Adjusted Per Share Value based on latest NOSH - 476,056
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 163.16 147.48 167.36 158.61 90.79 86.01 87.80 10.86%
EPS 2.37 5.53 3.73 5.30 0.41 3.59 4.51 -10.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7688 0.7175 0.7131 0.7378 0.651 0.6522 0.6351 3.23%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.39 0.36 0.52 0.595 0.62 0.72 0.48 -
P/RPS 0.25 0.25 0.32 0.41 0.67 0.34 0.22 2.15%
P/EPS 16.88 6.68 14.21 12.19 147.62 8.18 4.31 25.52%
EY 5.92 14.97 7.04 8.20 0.68 12.22 23.21 -20.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.74 0.88 0.94 0.45 0.31 8.99%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 27/08/14 30/08/13 30/08/12 25/08/11 25/08/10 -
Price 0.425 0.30 0.51 0.56 0.62 0.59 0.42 -
P/RPS 0.27 0.21 0.31 0.38 0.67 0.28 0.19 6.02%
P/EPS 18.40 5.57 13.93 11.48 147.62 6.70 3.77 30.20%
EY 5.44 17.97 7.18 8.71 0.68 14.92 26.52 -23.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.43 0.73 0.82 0.94 0.37 0.27 13.24%

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