[TRC] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 34.07%
YoY- 320.46%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 193,214 185,447 197,912 172,361 94,721 100,553 108,764 10.04%
PBT 1,158 5,352 1,350 6,453 3,931 7,926 6,138 -24.24%
Tax -28 -894 494 -802 -2,587 -2,026 -3,086 -54.29%
NP 1,130 4,458 1,844 5,651 1,344 5,900 3,052 -15.24%
-
NP to SH 1,242 4,502 1,757 5,651 1,344 5,900 3,052 -13.90%
-
Tax Rate 2.42% 16.70% -36.59% 12.43% 65.81% 25.56% 50.28% -
Total Cost 192,084 180,989 196,068 166,710 93,377 94,653 105,712 10.45%
-
Net Worth 355,567 330,465 322,908 318,165 316,800 304,516 290,034 3.45%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 355,567 330,465 322,908 318,165 316,800 304,516 290,034 3.45%
NOSH 480,497 478,936 474,864 474,873 479,999 190,322 189,565 16.75%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.58% 2.40% 0.93% 3.28% 1.42% 5.87% 2.81% -
ROE 0.35% 1.36% 0.54% 1.78% 0.42% 1.94% 1.05% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 40.21 38.72 41.68 36.30 19.73 52.83 57.38 -5.74%
EPS 0.26 0.94 0.37 1.19 0.28 3.10 1.61 -26.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.69 0.68 0.67 0.66 1.60 1.53 -11.39%
Adjusted Per Share Value based on latest NOSH - 474,873
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 41.22 39.56 42.22 36.77 20.21 21.45 23.20 10.04%
EPS 0.26 0.96 0.37 1.21 0.29 1.26 0.65 -14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7585 0.705 0.6888 0.6787 0.6758 0.6496 0.6187 3.45%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.485 0.40 0.55 0.575 0.71 0.68 0.48 -
P/RPS 1.21 1.03 1.32 1.58 3.60 1.29 0.84 6.26%
P/EPS 187.63 42.55 148.65 48.32 253.57 21.94 29.81 35.84%
EY 0.53 2.35 0.67 2.07 0.39 4.56 3.35 -26.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.81 0.86 1.08 0.43 0.31 13.40%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 29/05/15 28/05/14 30/05/13 31/05/12 27/05/11 31/05/10 -
Price 0.445 0.395 0.545 0.625 0.63 0.73 0.46 -
P/RPS 1.11 1.02 1.31 1.72 3.19 1.38 0.80 5.60%
P/EPS 172.16 42.02 147.30 52.52 225.00 23.55 28.57 34.86%
EY 0.58 2.38 0.68 1.90 0.44 4.25 3.50 -25.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.80 0.93 0.95 0.46 0.30 12.23%

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