[TRC] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -66.79%
YoY- -65.98%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 552,102 345,673 185,447 814,956 568,532 392,261 197,912 98.04%
PBT 29,676 18,187 5,352 11,281 15,553 10,679 1,350 683.24%
Tax -7,804 -5,189 -894 -8,846 -4,877 -1,947 494 -
NP 21,872 12,998 4,458 2,435 10,676 8,732 1,844 419.31%
-
NP to SH 21,462 12,951 4,502 3,519 10,596 8,739 1,757 429.58%
-
Tax Rate 26.30% 28.53% 16.70% 78.42% 31.36% 18.23% -36.59% -
Total Cost 530,230 332,675 180,989 812,521 557,856 383,529 196,068 93.98%
-
Net Worth 345,957 336,347 330,465 327,594 330,825 334,278 322,908 4.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 345,957 336,347 330,465 327,594 330,825 334,278 322,908 4.69%
NOSH 480,497 480,497 478,936 481,756 479,457 477,540 474,864 0.78%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.96% 3.76% 2.40% 0.30% 1.88% 2.23% 0.93% -
ROE 6.20% 3.85% 1.36% 1.07% 3.20% 2.61% 0.54% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 114.90 71.94 38.72 169.16 118.58 82.14 41.68 96.48%
EPS 4.47 2.70 0.94 0.73 2.21 1.83 0.37 425.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.69 0.68 0.69 0.70 0.68 3.88%
Adjusted Per Share Value based on latest NOSH - 481,506
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 114.90 71.94 38.59 169.61 118.32 81.64 41.19 98.03%
EPS 4.47 2.70 0.94 0.73 2.21 1.82 0.37 425.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.6878 0.6818 0.6885 0.6957 0.672 4.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.335 0.36 0.40 0.38 0.52 0.52 0.55 -
P/RPS 0.29 0.50 1.03 0.22 0.44 0.63 1.32 -63.55%
P/EPS 7.50 13.36 42.55 52.02 23.53 28.42 148.65 -86.32%
EY 13.33 7.49 2.35 1.92 4.25 3.52 0.67 632.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.58 0.56 0.75 0.74 0.81 -30.40%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 29/05/15 27/02/15 26/11/14 27/08/14 28/05/14 -
Price 0.42 0.30 0.395 0.425 0.47 0.51 0.545 -
P/RPS 0.37 0.42 1.02 0.25 0.40 0.62 1.31 -56.91%
P/EPS 9.40 11.13 42.02 58.18 21.27 27.87 147.30 -84.00%
EY 10.63 8.98 2.38 1.72 4.70 3.59 0.68 524.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.43 0.57 0.63 0.68 0.73 0.80 -19.28%

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