[TRC] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 45.75%
YoY- 93.32%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 791,648 689,444 378,884 402,212 435,056 720,756 549,392 6.27%
PBT 5,400 25,812 15,724 31,704 24,552 53,704 67,560 -34.35%
Tax 1,976 -3,208 -10,348 -8,104 -12,344 -13,256 -19,652 -
NP 7,376 22,604 5,376 23,600 12,208 40,448 47,908 -26.77%
-
NP to SH 7,028 22,604 5,376 23,600 12,208 40,448 47,908 -27.36%
-
Tax Rate -36.59% 12.43% 65.81% 25.56% 50.28% 24.68% 29.09% -
Total Cost 784,272 666,840 373,508 378,612 422,848 680,308 501,484 7.73%
-
Net Worth 322,908 318,165 316,800 304,516 290,034 276,989 236,185 5.34%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 322,908 318,165 316,800 304,516 290,034 276,989 236,185 5.34%
NOSH 474,864 474,873 479,999 190,322 189,565 189,718 140,586 22.47%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.93% 3.28% 1.42% 5.87% 2.81% 5.61% 8.72% -
ROE 2.18% 7.10% 1.70% 7.75% 4.21% 14.60% 20.28% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 166.71 145.18 78.93 211.33 229.50 379.91 390.78 -13.23%
EPS 1.48 4.76 1.12 12.40 6.44 21.32 34.08 -40.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.66 1.60 1.53 1.46 1.68 -13.98%
Adjusted Per Share Value based on latest NOSH - 190,322
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 168.88 147.08 80.83 85.80 92.81 153.75 117.20 6.27%
EPS 1.50 4.82 1.15 5.03 2.60 8.63 10.22 -27.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6888 0.6787 0.6758 0.6496 0.6187 0.5909 0.5038 5.34%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.55 0.575 0.71 0.68 0.48 0.43 0.71 -
P/RPS 0.33 0.40 0.90 0.32 0.21 0.11 0.18 10.62%
P/EPS 37.16 12.08 63.39 5.48 7.45 2.02 2.08 61.64%
EY 2.69 8.28 1.58 18.24 13.42 49.58 48.00 -38.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 1.08 0.43 0.31 0.29 0.42 11.56%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 30/05/13 31/05/12 27/05/11 31/05/10 27/05/09 27/05/08 -
Price 0.545 0.625 0.63 0.73 0.46 0.54 0.75 -
P/RPS 0.33 0.43 0.80 0.35 0.20 0.14 0.19 9.63%
P/EPS 36.82 13.13 56.25 5.89 7.14 2.53 2.20 59.90%
EY 2.72 7.62 1.78 16.99 14.00 39.48 45.44 -37.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 0.95 0.46 0.30 0.37 0.45 10.05%

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