[TRC] YoY Quarter Result on 31-Mar-2022 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 4.99%
YoY- 15.41%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 92,707 143,493 176,425 201,393 137,632 195,743 180,780 -10.52%
PBT 2,825 4,763 5,353 7,891 4,187 19,003 5,468 -10.41%
Tax -2,618 -2,097 1,110 -2,094 -4,506 -5,907 -4,205 -7.58%
NP 207 2,666 6,463 5,797 -319 13,096 1,263 -26.00%
-
NP to SH 147 2,506 6,485 5,619 -414 13,035 1,489 -31.99%
-
Tax Rate 92.67% 44.03% -20.74% 26.54% 107.62% 31.08% 76.90% -
Total Cost 92,500 140,827 169,962 195,596 137,951 182,647 179,517 -10.45%
-
Net Worth 541,981 499,565 457,150 447,724 417,020 427,642 408,422 4.82%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 541,981 499,565 457,150 447,724 417,020 427,642 408,422 4.82%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.22% 1.86% 3.66% 2.88% -0.23% 6.69% 0.70% -
ROE 0.03% 0.50% 1.42% 1.26% -0.10% 3.05% 0.36% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 19.67 30.45 37.43 42.73 28.71 40.74 37.62 -10.23%
EPS 0.03 0.53 1.38 1.19 -0.09 2.71 0.31 -32.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.06 0.97 0.95 0.87 0.89 0.85 5.16%
Adjusted Per Share Value based on latest NOSH - 480,497
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 19.78 30.61 37.64 42.96 29.36 41.76 38.56 -10.52%
EPS 0.03 0.53 1.38 1.20 -0.09 2.78 0.32 -32.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1562 1.0657 0.9752 0.9551 0.8896 0.9123 0.8713 4.82%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.465 0.335 0.345 0.365 0.25 0.62 0.62 -
P/RPS 2.36 1.10 0.92 0.85 0.87 1.52 1.65 6.14%
P/EPS 1,490.81 63.00 25.07 30.61 -289.45 22.85 200.07 39.71%
EY 0.07 1.59 3.99 3.27 -0.35 4.38 0.50 -27.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.36 0.38 0.29 0.70 0.73 -9.53%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 28/06/21 30/06/20 27/05/19 30/05/18 -
Price 0.445 0.32 0.34 0.365 0.33 0.69 0.455 -
P/RPS 2.26 1.05 0.91 0.85 1.15 1.69 1.21 10.96%
P/EPS 1,426.69 60.18 24.71 30.61 -382.08 25.43 146.83 46.02%
EY 0.07 1.66 4.05 3.27 -0.26 3.93 0.68 -31.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.35 0.38 0.38 0.78 0.54 -5.27%

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