[TRC] YoY 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- 19.62%
YoY- 1912.33%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 189,216 160,226 194,349 199,393 118,074 101,051 97,032 11.76%
PBT 10,388 12,835 9,329 11,720 1,388 2,866 9,768 1.02%
Tax -6,064 -4,295 -2,441 -4,941 -1,761 -358 -2,257 17.88%
NP 4,324 8,540 6,888 6,779 -373 2,508 7,511 -8.78%
-
NP to SH 4,307 8,449 6,982 6,760 -373 2,508 7,511 -8.84%
-
Tax Rate 58.38% 33.46% 26.17% 42.16% 126.87% 12.49% 23.11% -
Total Cost 184,892 151,686 187,461 192,614 118,447 98,543 89,521 12.83%
-
Net Worth 360,372 336,347 334,753 323,718 307,725 191,450 297,784 3.22%
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 360,372 336,347 334,753 323,718 307,725 191,450 297,784 3.22%
NOSH 480,497 480,497 478,219 476,056 466,250 191,450 189,671 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 2.29% 5.33% 3.54% 3.40% -0.32% 2.48% 7.74% -
ROE 1.20% 2.51% 2.09% 2.09% -0.12% 1.31% 2.52% -
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 39.38 33.35 40.64 41.88 25.32 52.78 51.16 -4.26%
EPS 0.90 1.76 1.46 1.42 -0.08 0.54 3.96 -21.86%
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 1.00 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 40.36 34.18 41.46 42.54 25.19 21.56 20.70 11.75%
EPS 0.92 1.80 1.49 1.44 -0.08 0.54 1.60 -8.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7688 0.7175 0.7141 0.6906 0.6565 0.4084 0.6352 3.22%
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 0.99 1.08 1.28 1.42 2.45 1.36 0.94 0.86%
P/EPS 43.51 20.47 35.62 41.90 -775.00 54.96 12.12 23.71%
EY 2.30 4.88 2.81 2.39 -0.13 1.82 8.25 -19.15%
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 0.72 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 1.08 0.90 1.25 1.34 2.45 1.12 0.82 4.69%
P/EPS 47.41 17.06 34.93 39.44 -775.00 45.04 10.61 28.30%
EY 2.11 5.86 2.86 2.54 -0.13 2.22 9.43 -22.06%
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 0.59 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