[TRC] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -88.82%
YoY- -69.82%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 376,718 290,071 205,796 108,764 533,809 461,132 343,271 6.37%
PBT 23,040 18,473 15,906 6,138 38,778 39,575 28,501 -13.18%
Tax -6,848 -5,679 -5,343 -3,086 -11,484 -9,839 -6,890 -0.40%
NP 16,192 12,794 10,563 3,052 27,294 29,736 21,611 -17.46%
-
NP to SH 16,192 12,794 10,563 3,052 27,294 29,736 21,611 -17.46%
-
Tax Rate 29.72% 30.74% 33.59% 50.28% 29.61% 24.86% 24.17% -
Total Cost 360,526 277,277 195,233 105,712 506,515 431,396 321,660 7.87%
-
Net Worth 297,957 293,788 297,736 290,034 286,373 288,073 288,146 2.25%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 12,585 - - - 27,537 20,473 -
Div Payout % - 98.37% - - - 92.61% 94.74% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 297,957 293,788 297,736 290,034 286,373 288,073 288,146 2.25%
NOSH 189,781 189,540 189,640 189,565 189,651 189,521 189,570 0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.30% 4.41% 5.13% 2.81% 5.11% 6.45% 6.30% -
ROE 5.43% 4.35% 3.55% 1.05% 9.53% 10.32% 7.50% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 198.50 153.04 108.52 57.38 281.47 243.31 181.08 6.29%
EPS 3.50 6.75 5.57 1.61 14.40 15.69 11.40 -54.39%
DPS 0.00 6.64 0.00 0.00 0.00 14.53 10.80 -
NAPS 1.57 1.55 1.57 1.53 1.51 1.52 1.52 2.17%
Adjusted Per Share Value based on latest NOSH - 189,565
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.40 60.37 42.83 22.64 111.10 95.97 71.44 6.37%
EPS 3.37 2.66 2.20 0.64 5.68 6.19 4.50 -17.48%
DPS 0.00 2.62 0.00 0.00 0.00 5.73 4.26 -
NAPS 0.6201 0.6114 0.6196 0.6036 0.596 0.5995 0.5997 2.24%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.57 0.44 0.48 0.48 0.58 0.62 0.53 -
P/RPS 0.29 0.29 0.44 0.84 0.21 0.25 0.29 0.00%
P/EPS 6.68 6.52 8.62 29.81 4.03 3.95 4.65 27.23%
EY 14.97 15.34 11.60 3.35 24.81 25.31 21.51 -21.41%
DY 0.00 15.09 0.00 0.00 0.00 23.44 20.38 -
P/NAPS 0.36 0.28 0.31 0.31 0.38 0.41 0.35 1.89%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 25/08/10 31/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.56 0.59 0.42 0.46 0.56 0.61 0.60 -
P/RPS 0.28 0.39 0.39 0.80 0.20 0.25 0.33 -10.34%
P/EPS 6.56 8.74 7.54 28.57 3.89 3.89 5.26 15.81%
EY 15.24 11.44 13.26 3.50 25.70 25.72 19.00 -13.63%
DY 0.00 11.25 0.00 0.00 0.00 23.82 18.00 -
P/NAPS 0.36 0.38 0.27 0.30 0.37 0.40 0.39 -5.18%

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