[TRC] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -12.95%
YoY- -14.19%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 425,590 378,884 400,763 395,478 403,208 402,212 376,718 8.47%
PBT 10,638 15,724 16,558 20,048 21,584 31,704 23,040 -40.28%
Tax -8,696 -10,348 -3,577 -5,409 -4,768 -8,104 -6,848 17.28%
NP 1,942 5,376 12,981 14,638 16,816 23,600 16,192 -75.71%
-
NP to SH 1,942 5,376 12,981 14,638 16,816 23,600 16,192 -75.71%
-
Tax Rate 81.74% 65.81% 21.60% 26.98% 22.09% 25.56% 29.72% -
Total Cost 423,648 373,508 387,782 380,840 386,392 378,612 360,526 11.36%
-
Net Worth 305,171 316,800 307,024 307,039 305,745 304,516 297,957 1.60%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 305,171 316,800 307,024 307,039 305,745 304,516 297,957 1.60%
NOSH 462,380 479,999 465,188 465,211 191,090 190,322 189,781 81.16%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.46% 1.42% 3.24% 3.70% 4.17% 5.87% 4.30% -
ROE 0.64% 1.70% 4.23% 4.77% 5.50% 7.75% 5.43% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 92.04 78.93 86.15 85.01 211.00 211.33 198.50 -40.12%
EPS 0.42 1.12 2.79 3.15 8.80 12.40 3.50 -75.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.66 0.66 1.60 1.60 1.57 -43.91%
Adjusted Per Share Value based on latest NOSH - 467,454
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 88.57 78.85 83.41 82.31 83.91 83.71 78.40 8.47%
EPS 0.40 1.12 2.70 3.05 3.50 4.91 3.37 -75.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6351 0.6593 0.639 0.639 0.6363 0.6338 0.6201 1.60%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.62 0.71 0.63 0.59 0.72 0.68 0.57 -
P/RPS 0.67 0.90 0.73 0.69 0.34 0.32 0.29 74.85%
P/EPS 147.62 63.39 22.58 18.75 8.18 5.48 6.68 688.97%
EY 0.68 1.58 4.43 5.33 12.22 18.24 14.97 -87.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.08 0.95 0.89 0.45 0.43 0.36 89.73%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 -
Price 0.62 0.63 0.71 0.60 0.59 0.73 0.56 -
P/RPS 0.67 0.80 0.82 0.71 0.28 0.35 0.28 78.99%
P/EPS 147.62 56.25 25.44 19.07 6.70 5.89 6.56 698.57%
EY 0.68 1.78 3.93 5.24 14.92 16.99 15.24 -87.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.95 1.08 0.91 0.37 0.46 0.36 89.73%

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