[TRC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 70.57%
YoY- -21.5%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 587,910 371,755 172,361 570,239 371,627 212,795 94,721 237.36%
PBT 27,559 18,172 6,453 24,068 16,207 5,319 3,931 265.86%
Tax -9,329 -5,742 -802 -13,878 -10,233 -4,348 -2,587 134.97%
NP 18,230 12,430 5,651 10,190 5,974 971 1,344 467.85%
-
NP to SH 17,963 12,411 5,651 10,190 5,974 971 1,344 462.30%
-
Tax Rate 33.85% 31.60% 12.43% 57.66% 63.14% 81.74% 65.81% -
Total Cost 569,680 359,325 166,710 560,049 365,653 211,824 93,377 233.51%
-
Net Worth 328,765 345,880 318,165 314,271 308,182 305,171 316,800 2.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 328,765 345,880 318,165 314,271 308,182 305,171 316,800 2.49%
NOSH 476,472 508,647 474,873 476,168 474,126 462,380 479,999 -0.49%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.10% 3.34% 3.28% 1.79% 1.61% 0.46% 1.42% -
ROE 5.46% 3.59% 1.78% 3.24% 1.94% 0.32% 0.42% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 123.39 73.09 36.30 119.76 78.38 46.02 19.73 239.06%
EPS 3.77 2.44 1.19 2.14 1.26 0.21 0.28 465.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.67 0.66 0.65 0.66 0.66 3.00%
Adjusted Per Share Value based on latest NOSH - 473,595
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 125.42 79.30 36.77 121.65 79.28 45.39 20.21 237.32%
EPS 3.83 2.65 1.21 2.17 1.27 0.21 0.29 457.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7013 0.7378 0.6787 0.6704 0.6574 0.651 0.6758 2.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.565 0.595 0.575 0.57 0.58 0.62 0.71 -
P/RPS 0.46 0.81 1.58 0.48 0.74 1.35 3.60 -74.59%
P/EPS 14.99 24.39 48.32 26.64 46.03 295.24 253.57 -84.79%
EY 6.67 4.10 2.07 3.75 2.17 0.34 0.39 562.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 0.86 0.86 0.89 0.94 1.08 -16.75%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 30/05/13 28/02/13 26/11/12 30/08/12 31/05/12 -
Price 0.535 0.56 0.625 0.53 0.58 0.62 0.63 -
P/RPS 0.43 0.77 1.72 0.44 0.74 1.35 3.19 -73.67%
P/EPS 14.19 22.95 52.52 24.77 46.03 295.24 225.00 -84.12%
EY 7.05 4.36 1.90 4.04 2.17 0.34 0.44 534.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.93 0.80 0.89 0.94 0.95 -12.30%

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