[TRC] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -79.33%
YoY- -87.67%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 805,572 550,528 782,972 723,120 531,776 772,856 741,788 1.38%
PBT 31,564 16,748 76,012 21,872 59,520 4,632 21,408 6.67%
Tax -8,376 -18,024 -23,628 -16,820 -9,292 -112 -3,576 15.22%
NP 23,188 -1,276 52,384 5,052 50,228 4,520 17,832 4.47%
-
NP to SH 22,476 -1,656 52,140 5,956 48,308 4,968 18,008 3.75%
-
Tax Rate 26.54% 107.62% 31.08% 76.90% 15.61% 2.42% 16.70% -
Total Cost 782,384 551,804 730,588 718,068 481,548 768,336 723,956 1.30%
-
Net Worth 447,724 417,020 427,642 408,422 398,812 355,567 330,465 5.18%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 447,724 417,020 427,642 408,422 398,812 355,567 330,465 5.18%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 478,936 0.05%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.88% -0.23% 6.69% 0.70% 9.45% 0.58% 2.40% -
ROE 5.02% -0.40% 12.19% 1.46% 12.11% 1.40% 5.45% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 170.93 114.85 162.95 150.49 110.67 160.85 154.88 1.65%
EPS 4.76 -0.36 10.84 1.24 10.04 1.04 3.76 4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.87 0.89 0.85 0.83 0.74 0.69 5.46%
Adjusted Per Share Value based on latest NOSH - 480,497
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 167.65 114.57 162.95 150.49 110.67 160.85 154.38 1.38%
EPS 4.68 -0.34 10.84 1.24 10.04 1.04 3.75 3.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9318 0.8679 0.89 0.85 0.83 0.74 0.6878 5.18%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.365 0.25 0.62 0.62 0.565 0.485 0.40 -
P/RPS 0.21 0.22 0.38 0.41 0.51 0.30 0.26 -3.49%
P/EPS 7.65 -72.36 5.71 50.02 5.62 46.91 10.64 -5.34%
EY 13.07 -1.38 17.50 2.00 17.79 2.13 9.40 5.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.70 0.73 0.68 0.66 0.58 -6.79%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/06/21 30/06/20 27/05/19 30/05/18 24/05/17 25/05/16 29/05/15 -
Price 0.365 0.33 0.69 0.455 0.71 0.445 0.395 -
P/RPS 0.21 0.29 0.42 0.30 0.64 0.28 0.26 -3.49%
P/EPS 7.65 -95.52 6.36 36.71 7.06 43.04 10.51 -5.15%
EY 13.07 -1.05 15.73 2.72 14.16 2.32 9.52 5.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.78 0.54 0.86 0.60 0.57 -6.52%

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