[TRC] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2.51%
YoY- 15.24%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 118,074 94,721 104,155 95,005 101,051 100,553 86,647 22.93%
PBT 1,388 3,931 856 4,244 2,866 7,926 4,567 -54.82%
Tax -1,761 -2,587 481 -1,673 -358 -2,026 -1,170 31.36%
NP -373 1,344 1,337 2,571 2,508 5,900 3,397 -
-
NP to SH -373 1,344 1,337 2,571 2,508 5,900 3,397 -
-
Tax Rate 126.87% 65.81% -56.19% 39.42% 12.49% 25.56% 25.62% -
Total Cost 118,447 93,377 102,818 92,434 98,543 94,653 83,250 26.52%
-
Net Worth 307,725 316,800 306,960 308,520 191,450 304,516 189,644 38.12%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 307,725 316,800 306,960 308,520 191,450 304,516 189,644 38.12%
NOSH 466,250 479,999 465,090 467,454 191,450 190,322 189,644 82.25%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.32% 1.42% 1.28% 2.71% 2.48% 5.87% 3.92% -
ROE -0.12% 0.42% 0.44% 0.83% 1.31% 1.94% 1.79% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.32 19.73 22.39 20.32 52.78 52.83 45.69 -32.55%
EPS -0.08 0.28 0.55 0.55 0.54 3.10 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.66 0.66 1.00 1.60 1.00 -24.21%
Adjusted Per Share Value based on latest NOSH - 467,454
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.57 19.71 21.68 19.77 21.03 20.93 18.03 22.93%
EPS -0.08 0.28 0.28 0.54 0.52 1.23 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6404 0.6593 0.6388 0.6421 0.3984 0.6338 0.3947 38.11%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.62 0.71 0.63 0.59 0.72 0.68 0.57 -
P/RPS 2.45 3.60 2.81 2.90 1.36 1.29 1.25 56.68%
P/EPS -775.00 253.57 219.15 107.27 54.96 21.94 31.82 -
EY -0.13 0.39 0.46 0.93 1.82 4.56 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.08 0.95 0.89 0.72 0.43 0.57 39.62%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 -
Price 0.62 0.63 0.71 0.60 0.59 0.73 0.56 -
P/RPS 2.45 3.19 3.17 2.95 1.12 1.38 1.23 58.37%
P/EPS -775.00 225.00 246.98 109.09 45.04 23.55 31.26 -
EY -0.13 0.44 0.40 0.92 2.22 4.25 3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.95 1.08 0.91 0.59 0.46 0.56 41.28%

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