[TRC] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 310.16%
YoY- -45.59%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 743,510 689,444 570,239 495,502 425,590 378,884 400,763 51.04%
PBT 36,344 25,812 24,068 21,609 10,638 15,724 16,558 68.97%
Tax -11,484 -3,208 -13,878 -13,644 -8,696 -10,348 -3,577 117.78%
NP 24,860 22,604 10,190 7,965 1,942 5,376 12,981 54.27%
-
NP to SH 24,822 22,604 10,190 7,965 1,942 5,376 12,981 54.11%
-
Tax Rate 31.60% 12.43% 57.66% 63.14% 81.74% 65.81% 21.60% -
Total Cost 718,650 666,840 560,049 487,537 423,648 373,508 387,782 50.93%
-
Net Worth 345,880 318,165 314,271 308,182 305,171 316,800 307,024 8.27%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 345,880 318,165 314,271 308,182 305,171 316,800 307,024 8.27%
NOSH 508,647 474,873 476,168 474,126 462,380 479,999 465,188 6.14%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.34% 3.28% 1.79% 1.61% 0.46% 1.42% 3.24% -
ROE 7.18% 7.10% 3.24% 2.58% 0.64% 1.70% 4.23% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 146.17 145.18 119.76 104.51 92.04 78.93 86.15 42.30%
EPS 4.88 4.76 2.14 1.68 0.42 1.12 2.79 45.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.66 0.65 0.66 0.66 0.66 2.01%
Adjusted Per Share Value based on latest NOSH - 476,476
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 154.74 143.49 118.68 103.12 88.57 78.85 83.41 51.03%
EPS 5.17 4.70 2.12 1.66 0.40 1.12 2.70 54.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7198 0.6622 0.6541 0.6414 0.6351 0.6593 0.639 8.26%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.595 0.575 0.57 0.58 0.62 0.71 0.63 -
P/RPS 0.41 0.40 0.48 0.55 0.67 0.90 0.73 -31.95%
P/EPS 12.19 12.08 26.64 34.52 147.62 63.39 22.58 -33.72%
EY 8.20 8.28 3.75 2.90 0.68 1.58 4.43 50.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.86 0.86 0.89 0.94 1.08 0.95 -4.97%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 26/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.56 0.625 0.53 0.58 0.62 0.63 0.71 -
P/RPS 0.38 0.43 0.44 0.55 0.67 0.80 0.82 -40.14%
P/EPS 11.48 13.13 24.77 34.52 147.62 56.25 25.44 -41.19%
EY 8.71 7.62 4.04 2.90 0.68 1.78 3.93 70.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.93 0.80 0.89 0.94 0.95 1.08 -16.78%

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