[TRC] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 64.61%
YoY- -9.44%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 375,111 176,425 762,757 522,016 378,124 201,393 753,773 -37.28%
PBT 8,806 5,353 24,821 19,306 11,377 7,891 37,582 -62.09%
Tax 1,104 1,110 -6,205 -4,276 -2,200 -2,094 -10,226 -
NP 9,910 6,463 18,616 15,030 9,177 5,797 27,356 -49.27%
-
NP to SH 9,804 6,485 21,127 14,950 9,082 5,619 26,941 -49.12%
-
Tax Rate -12.54% -20.74% 25.00% 22.15% 19.34% 26.54% 27.21% -
Total Cost 365,201 169,962 744,141 506,986 368,947 195,596 726,417 -36.85%
-
Net Worth 457,150 457,150 457,150 452,437 452,437 447,724 440,156 2.56%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 457,150 457,150 457,150 452,437 452,437 447,724 440,156 2.56%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.64% 3.66% 2.44% 2.88% 2.43% 2.88% 3.63% -
ROE 2.14% 1.42% 4.62% 3.30% 2.01% 1.26% 6.12% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 79.59 37.43 161.84 110.76 80.23 42.73 159.26 -37.10%
EPS 2.08 1.38 4.48 3.17 1.93 1.19 5.69 -48.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.97 0.96 0.96 0.95 0.93 2.85%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 78.07 36.72 158.74 108.64 78.69 41.91 156.87 -37.27%
EPS 2.04 1.35 4.40 3.11 1.89 1.17 5.61 -49.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9514 0.9514 0.9514 0.9416 0.9416 0.9318 0.916 2.56%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.325 0.345 0.32 0.34 0.355 0.365 0.37 -
P/RPS 0.41 0.92 0.20 0.31 0.44 0.85 0.23 47.17%
P/EPS 15.62 25.07 7.14 10.72 18.42 30.61 6.50 79.69%
EY 6.40 3.99 14.01 9.33 5.43 3.27 15.38 -44.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.33 0.35 0.37 0.38 0.40 -10.29%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 30/05/22 28/02/22 30/11/21 22/09/21 28/06/21 31/03/21 -
Price 0.34 0.34 0.34 0.33 0.355 0.365 0.365 -
P/RPS 0.43 0.91 0.21 0.30 0.44 0.85 0.23 51.93%
P/EPS 16.34 24.71 7.58 10.40 18.42 30.61 6.41 86.92%
EY 6.12 4.05 13.18 9.61 5.43 3.27 15.60 -46.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.35 0.34 0.37 0.38 0.39 -6.97%

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