[TRC] YoY Cumulative 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- 119.62%
YoY- 1178.17%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 382,430 345,673 392,261 371,755 212,795 201,604 205,796 10.86%
PBT 11,546 18,187 10,679 18,172 5,319 10,792 15,906 -5.19%
Tax -6,092 -5,189 -1,947 -5,742 -4,348 -2,384 -5,343 2.20%
NP 5,454 12,998 8,732 12,430 971 8,408 10,563 -10.42%
-
NP to SH 5,550 12,951 8,739 12,411 971 8,408 10,563 -10.16%
-
Tax Rate 52.76% 28.53% 18.23% 31.60% 81.74% 22.09% 33.59% -
Total Cost 376,976 332,675 383,529 359,325 211,824 193,196 195,233 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 1.54% 3.85% 2.61% 3.59% 0.32% 2.75% 3.55% -
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 79.59 71.94 82.14 73.09 46.02 105.50 108.52 -5.03%
EPS 1.16 2.70 1.83 2.44 0.21 4.40 5.57 -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 81.58 73.74 83.68 79.30 45.39 43.01 43.90 10.86%
EPS 1.18 2.76 1.86 2.65 0.21 1.79 2.25 -10.18%
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 0.49 0.50 0.63 0.81 1.35 0.68 0.44 1.80%
P/EPS 33.76 13.36 28.42 24.39 295.24 16.36 8.62 25.52%
EY 2.96 7.49 3.52 4.10 0.34 6.11 11.60 -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 0.53 0.42 0.62 0.77 1.35 0.56 0.39 5.24%
P/EPS 36.79 11.13 27.87 22.95 295.24 13.41 7.54 30.20%
EY 2.72 8.98 3.59 4.36 0.34 7.46 13.26 -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