[TRC] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 18.23%
YoY- -19.83%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 371,627 212,795 94,721 400,763 296,609 201,604 100,553 138.47%
PBT 16,207 5,319 3,931 16,558 15,036 10,792 7,926 60.89%
Tax -10,233 -4,348 -2,587 -3,577 -4,057 -2,384 -2,026 193.51%
NP 5,974 971 1,344 12,981 10,979 8,408 5,900 0.83%
-
NP to SH 5,974 971 1,344 12,981 10,979 8,408 5,900 0.83%
-
Tax Rate 63.14% 81.74% 65.81% 21.60% 26.98% 22.09% 25.56% -
Total Cost 365,653 211,824 93,377 387,782 285,630 193,196 94,653 145.59%
-
Net Worth 308,182 305,171 316,800 307,024 307,039 305,745 304,516 0.79%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 308,182 305,171 316,800 307,024 307,039 305,745 304,516 0.79%
NOSH 474,126 462,380 479,999 465,188 465,211 191,090 190,322 83.46%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.61% 0.46% 1.42% 3.24% 3.70% 4.17% 5.87% -
ROE 1.94% 0.32% 0.42% 4.23% 3.58% 2.75% 1.94% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 78.38 46.02 19.73 86.15 63.76 105.50 52.83 29.98%
EPS 1.26 0.21 0.28 2.79 2.36 4.40 3.10 -45.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.66 0.66 0.66 1.60 1.60 -45.05%
Adjusted Per Share Value based on latest NOSH - 465,090
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 77.34 44.29 19.71 83.41 61.73 41.96 20.93 138.44%
EPS 1.24 0.20 0.28 2.70 2.28 1.75 1.23 0.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6414 0.6351 0.6593 0.639 0.639 0.6363 0.6338 0.79%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.58 0.62 0.71 0.63 0.59 0.72 0.68 -
P/RPS 0.74 1.35 3.60 0.73 0.93 0.68 1.29 -30.89%
P/EPS 46.03 295.24 253.57 22.58 25.00 16.36 21.94 63.66%
EY 2.17 0.34 0.39 4.43 4.00 6.11 4.56 -38.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 1.08 0.95 0.89 0.45 0.43 62.19%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 27/05/11 -
Price 0.58 0.62 0.63 0.71 0.60 0.59 0.73 -
P/RPS 0.74 1.35 3.19 0.82 0.94 0.56 1.38 -33.92%
P/EPS 46.03 295.24 225.00 25.44 25.42 13.41 23.55 56.13%
EY 2.17 0.34 0.44 3.93 3.93 7.46 4.25 -36.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 0.95 1.08 0.91 0.37 0.46 55.08%

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