[TRC] QoQ Cumulative 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- 515.24%
YoY- -45.59%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 371,755 172,361 570,239 371,627 212,795 94,721 400,763 -4.88%
PBT 18,172 6,453 24,068 16,207 5,319 3,931 16,558 6.40%
Tax -5,742 -802 -13,878 -10,233 -4,348 -2,587 -3,577 37.13%
NP 12,430 5,651 10,190 5,974 971 1,344 12,981 -2.85%
-
NP to SH 12,411 5,651 10,190 5,974 971 1,344 12,981 -2.95%
-
Tax Rate 31.60% 12.43% 57.66% 63.14% 81.74% 65.81% 21.60% -
Total Cost 359,325 166,710 560,049 365,653 211,824 93,377 387,782 -4.95%
-
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 3.59% 1.78% 3.24% 1.94% 0.32% 0.42% 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 73.09 36.30 119.76 78.38 46.02 19.73 86.15 -10.38%
EPS 2.44 1.19 2.14 1.26 0.21 0.28 2.79 -8.55%
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 79.30 36.77 121.65 79.28 45.39 20.21 85.49 -4.89%
EPS 2.65 1.21 2.17 1.27 0.21 0.29 2.77 -2.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7378 0.6787 0.6704 0.6574 0.651 0.6758 0.655 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 0.81 1.58 0.48 0.74 1.35 3.60 0.73 7.18%
P/EPS 24.39 48.32 26.64 46.03 295.24 253.57 22.58 5.27%
EY 4.10 2.07 3.75 2.17 0.34 0.39 4.43 -5.03%
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 0.77 1.72 0.44 0.74 1.35 3.19 0.82 -4.11%
P/EPS 22.95 52.52 24.77 46.03 295.24 225.00 25.44 -6.64%
EY 4.36 1.90 4.04 2.17 0.34 0.44 3.93 7.17%
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