[TRC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -44.54%
YoY- 320.46%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 801,422 587,910 371,755 172,361 570,239 371,627 212,795 141.48%
PBT 15,687 27,559 18,172 6,453 24,068 16,207 5,319 105.25%
Tax -4,997 -9,329 -5,742 -802 -13,878 -10,233 -4,348 9.69%
NP 10,690 18,230 12,430 5,651 10,190 5,974 971 392.72%
-
NP to SH 10,344 17,963 12,411 5,651 10,190 5,974 971 382.06%
-
Tax Rate 31.85% 33.85% 31.60% 12.43% 57.66% 63.14% 81.74% -
Total Cost 790,732 569,680 359,325 166,710 560,049 365,653 211,824 140.06%
-
Net Worth 328,910 328,765 345,880 318,165 314,271 308,182 305,171 5.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 328,910 328,765 345,880 318,165 314,271 308,182 305,171 5.10%
NOSH 476,682 476,472 508,647 474,873 476,168 474,126 462,380 2.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.33% 3.10% 3.34% 3.28% 1.79% 1.61% 0.46% -
ROE 3.14% 5.46% 3.59% 1.78% 3.24% 1.94% 0.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 168.13 123.39 73.09 36.30 119.76 78.38 46.02 136.65%
EPS 2.17 3.77 2.44 1.19 2.14 1.26 0.21 372.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.68 0.67 0.66 0.65 0.66 2.99%
Adjusted Per Share Value based on latest NOSH - 474,873
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 170.96 125.42 79.30 36.77 121.65 79.28 45.39 141.49%
EPS 2.21 3.83 2.65 1.21 2.17 1.27 0.21 378.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7016 0.7013 0.7378 0.6787 0.6704 0.6574 0.651 5.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.53 0.565 0.595 0.575 0.57 0.58 0.62 -
P/RPS 0.32 0.46 0.81 1.58 0.48 0.74 1.35 -61.59%
P/EPS 24.42 14.99 24.39 48.32 26.64 46.03 295.24 -80.92%
EY 4.09 6.67 4.10 2.07 3.75 2.17 0.34 422.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.88 0.86 0.86 0.89 0.94 -12.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 30/08/13 30/05/13 28/02/13 26/11/12 30/08/12 -
Price 0.565 0.535 0.56 0.625 0.53 0.58 0.62 -
P/RPS 0.34 0.43 0.77 1.72 0.44 0.74 1.35 -60.01%
P/EPS 26.04 14.19 22.95 52.52 24.77 46.03 295.24 -80.09%
EY 3.84 7.05 4.36 1.90 4.04 2.17 0.34 401.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.82 0.93 0.80 0.89 0.94 -8.68%

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