[TRC] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 45.75%
YoY- 93.32%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 400,763 395,478 403,208 402,212 376,718 386,761 411,592 -1.75%
PBT 16,558 20,048 21,584 31,704 23,040 24,630 31,812 -35.21%
Tax -3,577 -5,409 -4,768 -8,104 -6,848 -7,572 -10,686 -51.69%
NP 12,981 14,638 16,816 23,600 16,192 17,058 21,126 -27.65%
-
NP to SH 12,981 14,638 16,816 23,600 16,192 17,058 21,126 -27.65%
-
Tax Rate 21.60% 26.98% 22.09% 25.56% 29.72% 30.74% 33.59% -
Total Cost 387,782 380,840 386,392 378,612 360,526 369,702 390,466 -0.45%
-
Net Worth 307,024 307,039 305,745 304,516 297,957 293,788 297,736 2.06%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - 16,780 - -
Div Payout % - - - - - 98.37% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 307,024 307,039 305,745 304,516 297,957 293,788 297,736 2.06%
NOSH 465,188 465,211 191,090 190,322 189,781 189,540 189,640 81.58%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.24% 3.70% 4.17% 5.87% 4.30% 4.41% 5.13% -
ROE 4.23% 4.77% 5.50% 7.75% 5.43% 5.81% 7.10% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 86.15 85.01 211.00 211.33 198.50 204.05 217.04 -45.89%
EPS 2.79 3.15 8.80 12.40 3.50 9.00 11.14 -60.16%
DPS 0.00 0.00 0.00 0.00 0.00 8.85 0.00 -
NAPS 0.66 0.66 1.60 1.60 1.57 1.55 1.57 -43.79%
Adjusted Per Share Value based on latest NOSH - 190,322
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 85.49 84.37 86.01 85.80 80.36 82.51 87.80 -1.75%
EPS 2.77 3.12 3.59 5.03 3.45 3.64 4.51 -27.68%
DPS 0.00 0.00 0.00 0.00 0.00 3.58 0.00 -
NAPS 0.655 0.655 0.6522 0.6496 0.6356 0.6267 0.6351 2.07%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.63 0.59 0.72 0.68 0.57 0.44 0.48 -
P/RPS 0.73 0.69 0.34 0.32 0.29 0.22 0.22 121.98%
P/EPS 22.58 18.75 8.18 5.48 6.68 4.89 4.31 200.73%
EY 4.43 5.33 12.22 18.24 14.97 20.45 23.21 -66.74%
DY 0.00 0.00 0.00 0.00 0.00 20.12 0.00 -
P/NAPS 0.95 0.89 0.45 0.43 0.36 0.28 0.31 110.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 26/11/10 25/08/10 -
Price 0.71 0.60 0.59 0.73 0.56 0.59 0.42 -
P/RPS 0.82 0.71 0.28 0.35 0.28 0.29 0.19 164.37%
P/EPS 25.44 19.07 6.70 5.89 6.56 6.56 3.77 255.85%
EY 3.93 5.24 14.92 16.99 15.24 15.25 26.52 -71.89%
DY 0.00 0.00 0.00 0.00 0.00 15.01 0.00 -
P/NAPS 1.08 0.91 0.37 0.46 0.36 0.38 0.27 151.34%

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