[TRC] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -69.3%
YoY- 15.41%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 677,361 512,885 375,111 176,425 762,757 522,016 378,124 47.34%
PBT 22,562 11,496 8,806 5,353 24,821 19,306 11,377 57.64%
Tax -13 1,556 1,104 1,110 -6,205 -4,276 -2,200 -96.70%
NP 22,549 13,052 9,910 6,463 18,616 15,030 9,177 81.79%
-
NP to SH 22,301 12,821 9,804 6,485 21,127 14,950 9,082 81.71%
-
Tax Rate 0.06% -13.54% -12.54% -20.74% 25.00% 22.15% 19.34% -
Total Cost 654,812 499,833 365,201 169,962 744,141 506,986 368,947 46.43%
-
Net Worth 466,575 457,150 457,150 457,150 457,150 452,437 452,437 2.06%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 466,575 457,150 457,150 457,150 457,150 452,437 452,437 2.06%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.33% 2.54% 2.64% 3.66% 2.44% 2.88% 2.43% -
ROE 4.78% 2.80% 2.14% 1.42% 4.62% 3.30% 2.01% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 143.73 108.83 79.59 37.43 161.84 110.76 80.23 47.34%
EPS 4.73 2.72 2.08 1.38 4.48 3.17 1.93 81.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.97 0.97 0.97 0.97 0.96 0.96 2.06%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 140.97 106.74 78.07 36.72 158.74 108.64 78.69 47.34%
EPS 4.64 2.67 2.04 1.35 4.40 3.11 1.89 81.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.971 0.9514 0.9514 0.9514 0.9514 0.9416 0.9416 2.06%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.30 0.30 0.325 0.345 0.32 0.34 0.355 -
P/RPS 0.21 0.28 0.41 0.92 0.20 0.31 0.44 -38.84%
P/EPS 6.34 11.03 15.62 25.07 7.14 10.72 18.42 -50.79%
EY 15.77 9.07 6.40 3.99 14.01 9.33 5.43 103.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.34 0.36 0.33 0.35 0.37 -13.01%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 30/11/21 22/09/21 -
Price 0.33 0.32 0.34 0.34 0.34 0.33 0.355 -
P/RPS 0.23 0.29 0.43 0.91 0.21 0.30 0.44 -35.03%
P/EPS 6.97 11.76 16.34 24.71 7.58 10.40 18.42 -47.59%
EY 14.34 8.50 6.12 4.05 13.18 9.61 5.43 90.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.35 0.35 0.35 0.34 0.37 -7.32%

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