[TRC] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 19.62%
YoY- 1912.33%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 197,912 213,511 216,156 199,393 172,361 198,612 158,832 15.81%
PBT 1,350 -11,872 9,387 11,720 6,453 7,861 10,888 -75.16%
Tax 494 4,332 -3,587 -4,941 -802 -3,646 -5,885 -
NP 1,844 -7,540 5,800 6,779 5,651 4,215 5,003 -48.62%
-
NP to SH 1,757 -7,619 5,552 6,760 5,651 4,215 5,003 -50.25%
-
Tax Rate -36.59% - 38.21% 42.16% 12.43% 46.38% 54.05% -
Total Cost 196,068 221,051 210,356 192,614 166,710 194,397 153,829 17.57%
-
Net Worth 322,908 328,569 330,248 323,718 318,165 312,573 309,709 2.82%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 322,908 328,569 330,248 323,718 318,165 312,573 309,709 2.82%
NOSH 474,864 476,187 478,620 476,056 474,873 473,595 476,476 -0.22%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.93% -3.53% 2.68% 3.40% 3.28% 2.12% 3.15% -
ROE 0.54% -2.32% 1.68% 2.09% 1.78% 1.35% 1.62% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 41.68 44.84 45.16 41.88 36.30 41.94 33.33 16.08%
EPS 0.37 -1.60 1.16 1.42 1.19 0.89 1.05 -50.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.69 0.69 0.68 0.67 0.66 0.65 3.05%
Adjusted Per Share Value based on latest NOSH - 476,056
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 41.19 44.44 44.99 41.50 35.87 41.33 33.06 15.80%
EPS 0.37 -1.59 1.16 1.41 1.18 0.88 1.04 -49.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.672 0.6838 0.6873 0.6737 0.6622 0.6505 0.6446 2.81%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.55 0.53 0.565 0.595 0.575 0.57 0.58 -
P/RPS 1.32 1.18 1.25 1.42 1.58 1.36 1.74 -16.83%
P/EPS 148.65 -33.12 48.71 41.90 48.32 64.04 55.24 93.58%
EY 0.67 -3.02 2.05 2.39 2.07 1.56 1.81 -48.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.82 0.88 0.86 0.86 0.89 -6.09%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 28/11/13 30/08/13 30/05/13 28/02/13 26/11/12 -
Price 0.545 0.565 0.535 0.56 0.625 0.53 0.58 -
P/RPS 1.31 1.26 1.18 1.34 1.72 1.26 1.74 -17.25%
P/EPS 147.30 -35.31 46.12 39.44 52.52 59.55 55.24 92.40%
EY 0.68 -2.83 2.17 2.54 1.90 1.68 1.81 -47.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.78 0.82 0.93 0.80 0.89 -6.86%

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