[TRC] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -16.57%
YoY- 1457.25%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 370,828 573,972 705,700 805,572 550,528 782,972 723,120 -10.52%
PBT 11,300 19,052 21,412 31,564 16,748 76,012 21,872 -10.41%
Tax -10,472 -8,388 4,440 -8,376 -18,024 -23,628 -16,820 -7.58%
NP 828 10,664 25,852 23,188 -1,276 52,384 5,052 -26.00%
-
NP to SH 588 10,024 25,940 22,476 -1,656 52,140 5,956 -31.99%
-
Tax Rate 92.67% 44.03% -20.74% 26.54% 107.62% 31.08% 76.90% -
Total Cost 370,000 563,308 679,848 782,384 551,804 730,588 718,068 -10.45%
-
Net Worth 541,981 499,565 457,150 447,724 417,020 427,642 408,422 4.82%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 541,981 499,565 457,150 447,724 417,020 427,642 408,422 4.82%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.22% 1.86% 3.66% 2.88% -0.23% 6.69% 0.70% -
ROE 0.11% 2.01% 5.67% 5.02% -0.40% 12.19% 1.46% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 78.68 121.79 149.74 170.93 114.85 162.95 150.49 -10.23%
EPS 0.12 2.12 5.52 4.76 -0.36 10.84 1.24 -32.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.06 0.97 0.95 0.87 0.89 0.85 5.16%
Adjusted Per Share Value based on latest NOSH - 480,497
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 79.11 122.44 150.54 171.85 117.44 167.03 154.26 -10.52%
EPS 0.13 2.14 5.53 4.79 -0.35 11.12 1.27 -31.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1562 1.0657 0.9752 0.9551 0.8896 0.9123 0.8713 4.82%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.465 0.335 0.345 0.365 0.25 0.62 0.62 -
P/RPS 0.59 0.28 0.23 0.21 0.22 0.38 0.41 6.24%
P/EPS 372.70 15.75 6.27 7.65 -72.36 5.71 50.02 39.71%
EY 0.27 6.35 15.95 13.07 -1.38 17.50 2.00 -28.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.36 0.38 0.29 0.70 0.73 -9.53%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 28/06/21 30/06/20 27/05/19 30/05/18 -
Price 0.445 0.32 0.34 0.365 0.33 0.69 0.455 -
P/RPS 0.57 0.26 0.23 0.21 0.29 0.42 0.30 11.27%
P/EPS 356.67 15.05 6.18 7.65 -95.52 6.36 36.71 46.02%
EY 0.28 6.65 16.19 13.07 -1.05 15.73 2.72 -31.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.35 0.38 0.38 0.78 0.54 -5.27%

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