[TRC] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -9.13%
YoY- -48.6%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 263,992 143,493 164,475 137,774 198,686 176,425 240,741 6.35%
PBT 11,001 4,763 11,066 2,691 3,453 5,353 5,516 58.64%
Tax -1,077 -2,097 -1,569 450 -6 1,110 -1,930 -32.29%
NP 9,924 2,666 9,497 3,141 3,447 6,463 3,586 97.48%
-
NP to SH 9,882 2,506 9,481 3,016 3,319 6,485 6,177 36.90%
-
Tax Rate 9.79% 44.03% 14.18% -16.72% 0.17% -20.74% 34.99% -
Total Cost 254,068 140,827 154,978 134,633 195,239 169,962 237,155 4.71%
-
Net Worth 508,991 499,565 466,575 457,150 457,150 457,150 457,150 7.44%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 508,991 499,565 466,575 457,150 457,150 457,150 457,150 7.44%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.76% 1.86% 5.77% 2.28% 1.73% 3.66% 1.49% -
ROE 1.94% 0.50% 2.03% 0.66% 0.73% 1.42% 1.35% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 56.01 30.45 34.90 29.23 42.16 37.43 51.08 6.35%
EPS 2.10 0.53 2.01 0.64 0.70 1.38 1.31 37.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.06 0.99 0.97 0.97 0.97 0.97 7.44%
Adjusted Per Share Value based on latest NOSH - 480,497
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 54.94 29.86 34.23 28.67 41.35 36.72 50.10 6.35%
EPS 2.06 0.52 1.97 0.63 0.69 1.35 1.29 36.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0593 1.0397 0.971 0.9514 0.9514 0.9514 0.9514 7.44%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.315 0.335 0.30 0.30 0.325 0.345 0.32 -
P/RPS 0.56 1.10 0.86 1.03 0.77 0.92 0.63 -7.57%
P/EPS 15.02 63.00 14.91 46.88 46.15 25.07 24.42 -27.74%
EY 6.66 1.59 6.71 2.13 2.17 3.99 4.10 38.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.30 0.31 0.34 0.36 0.33 -8.27%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 -
Price 0.36 0.32 0.33 0.32 0.34 0.34 0.34 -
P/RPS 0.64 1.05 0.95 1.09 0.81 0.91 0.67 -3.01%
P/EPS 17.17 60.18 16.40 50.00 48.28 24.71 25.94 -24.10%
EY 5.82 1.66 6.10 2.00 2.07 4.05 3.85 31.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.33 0.33 0.35 0.35 0.35 -3.85%

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