[TRC] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -15.75%
YoY- 215.26%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 218,259 246,424 213,511 198,612 104,155 86,647 72,676 20.10%
PBT 8,718 -4,272 -11,872 7,861 856 4,567 -797 -
Tax 572 -3,969 4,332 -3,646 481 -1,170 -1,646 -
NP 9,290 -8,241 -7,540 4,215 1,337 3,397 -2,443 -
-
NP to SH 9,222 -7,076 -7,619 4,215 1,337 3,397 -2,443 -
-
Tax Rate -6.56% - - 46.38% -56.19% 25.62% - -
Total Cost 208,969 254,665 221,051 194,397 102,818 83,250 75,119 18.58%
-
Net Worth 355,567 327,424 328,569 312,573 306,960 189,644 286,228 3.67%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 355,567 327,424 328,569 312,573 306,960 189,644 286,228 3.67%
NOSH 480,497 481,506 476,187 473,595 465,090 189,644 189,555 16.76%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.26% -3.34% -3.53% 2.12% 1.28% 3.92% -3.36% -
ROE 2.59% -2.16% -2.32% 1.35% 0.44% 1.79% -0.85% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 45.42 51.18 44.84 41.94 22.39 45.69 38.34 2.86%
EPS 1.92 -1.47 -1.60 0.89 0.55 0.73 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.68 0.69 0.66 0.66 1.00 1.51 -11.20%
Adjusted Per Share Value based on latest NOSH - 473,595
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 46.56 52.57 45.55 42.37 22.22 18.48 15.50 20.10%
EPS 1.97 -1.51 -1.63 0.90 0.29 0.72 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7585 0.6985 0.7009 0.6668 0.6548 0.4046 0.6106 3.67%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.37 0.38 0.53 0.57 0.63 0.57 0.58 -
P/RPS 0.81 0.74 1.18 1.36 2.81 1.25 1.51 -9.85%
P/EPS 19.28 -25.86 -33.12 64.04 219.15 31.82 -45.00 -
EY 5.19 -3.87 -3.02 1.56 0.46 3.14 -2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.77 0.86 0.95 0.57 0.38 4.67%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.375 0.425 0.565 0.53 0.71 0.56 0.56 -
P/RPS 0.83 0.83 1.26 1.26 3.17 1.23 1.46 -8.97%
P/EPS 19.54 -28.92 -35.31 59.55 246.98 31.26 -43.45 -
EY 5.12 -3.46 -2.83 1.68 0.40 3.20 -2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.82 0.80 1.08 0.56 0.37 5.49%

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