[TRC] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 246.1%
YoY- -51.12%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 371,755 212,795 201,604 205,796 343,271 336,194 174,578 13.41%
PBT 18,172 5,319 10,792 15,906 28,501 30,323 22,499 -3.49%
Tax -5,742 -4,348 -2,384 -5,343 -6,890 -7,736 -5,794 -0.15%
NP 12,430 971 8,408 10,563 21,611 22,587 16,705 -4.80%
-
NP to SH 12,411 971 8,408 10,563 21,611 22,587 16,705 -4.82%
-
Tax Rate 31.60% 81.74% 22.09% 33.59% 24.17% 25.51% 25.75% -
Total Cost 359,325 211,824 193,196 195,233 321,660 313,607 157,873 14.67%
-
Net Worth 345,880 305,171 305,745 297,736 288,146 228,673 193,344 10.16%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 20,473 - - -
Div Payout % - - - - 94.74% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 345,880 305,171 305,745 297,736 288,146 228,673 193,344 10.16%
NOSH 508,647 462,380 191,090 189,640 189,570 147,531 128,896 25.68%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.34% 0.46% 4.17% 5.13% 6.30% 6.72% 9.57% -
ROE 3.59% 0.32% 2.75% 3.55% 7.50% 9.88% 8.64% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 73.09 46.02 105.50 108.52 181.08 227.88 135.44 -9.76%
EPS 2.44 0.21 4.40 5.57 11.40 15.31 12.96 -24.27%
DPS 0.00 0.00 0.00 0.00 10.80 0.00 0.00 -
NAPS 0.68 0.66 1.60 1.57 1.52 1.55 1.50 -12.34%
Adjusted Per Share Value based on latest NOSH - 189,671
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 79.30 45.39 43.01 43.90 73.23 71.72 37.24 13.41%
EPS 2.65 0.21 1.79 2.25 4.61 4.82 3.56 -4.79%
DPS 0.00 0.00 0.00 0.00 4.37 0.00 0.00 -
NAPS 0.7378 0.651 0.6522 0.6351 0.6147 0.4878 0.4125 10.16%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.595 0.62 0.72 0.48 0.53 0.67 0.68 -
P/RPS 0.81 1.35 0.68 0.44 0.29 0.29 0.50 8.36%
P/EPS 24.39 295.24 16.36 8.62 4.65 4.38 5.25 29.14%
EY 4.10 0.34 6.11 11.60 21.51 22.85 19.06 -22.57%
DY 0.00 0.00 0.00 0.00 20.38 0.00 0.00 -
P/NAPS 0.88 0.94 0.45 0.31 0.35 0.43 0.45 11.81%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 25/08/11 25/08/10 27/08/09 28/08/08 23/08/07 -
Price 0.56 0.62 0.59 0.42 0.60 0.56 0.72 -
P/RPS 0.77 1.35 0.56 0.39 0.33 0.25 0.53 6.41%
P/EPS 22.95 295.24 13.41 7.54 5.26 3.66 5.56 26.62%
EY 4.36 0.34 7.46 13.26 19.00 27.34 18.00 -21.02%
DY 0.00 0.00 0.00 0.00 18.00 0.00 0.00 -
P/NAPS 0.82 0.94 0.37 0.27 0.39 0.36 0.48 9.32%

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