[TRC] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -481.25%
YoY- 7.13%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 206,429 160,226 185,447 246,424 176,271 194,349 197,912 2.84%
PBT 11,490 12,835 5,352 -4,272 4,874 9,329 1,350 316.31%
Tax -2,616 -4,295 -894 -3,969 -2,929 -2,441 494 -
NP 8,874 8,540 4,458 -8,241 1,945 6,888 1,844 184.76%
-
NP to SH 8,511 8,449 4,502 -7,076 1,856 6,982 1,757 186.01%
-
Tax Rate 22.77% 33.46% 16.70% - 60.09% 26.17% -36.59% -
Total Cost 197,555 151,686 180,989 254,665 174,326 187,461 196,068 0.50%
-
Net Worth 345,957 336,347 330,465 327,424 328,369 334,753 322,908 4.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 345,957 336,347 330,465 327,424 328,369 334,753 322,908 4.69%
NOSH 480,497 480,497 478,936 481,506 475,897 478,219 474,864 0.78%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.30% 5.33% 2.40% -3.34% 1.10% 3.54% 0.93% -
ROE 2.46% 2.51% 1.36% -2.16% 0.57% 2.09% 0.54% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 42.96 33.35 38.72 51.18 37.04 40.64 41.68 2.03%
EPS 1.77 1.76 0.94 -1.47 0.39 1.46 0.37 183.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.69 0.68 0.69 0.70 0.68 3.88%
Adjusted Per Share Value based on latest NOSH - 481,506
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 42.96 33.35 38.59 51.29 36.69 40.45 41.19 2.84%
EPS 1.77 1.76 0.94 -1.47 0.39 1.45 0.37 183.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.6878 0.6814 0.6834 0.6967 0.672 4.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.335 0.36 0.40 0.38 0.52 0.52 0.55 -
P/RPS 0.78 1.08 1.03 0.74 1.40 1.28 1.32 -29.55%
P/EPS 18.91 20.47 42.55 -25.86 133.33 35.62 148.65 -74.67%
EY 5.29 4.88 2.35 -3.87 0.75 2.81 0.67 296.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.58 0.56 0.75 0.74 0.81 -30.40%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 29/05/15 27/02/15 26/11/14 27/08/14 28/05/14 -
Price 0.42 0.30 0.395 0.425 0.47 0.51 0.545 -
P/RPS 0.98 0.90 1.02 0.83 1.27 1.25 1.31 -17.57%
P/EPS 23.71 17.06 42.02 -28.92 120.51 34.93 147.30 -70.37%
EY 4.22 5.86 2.38 -3.46 0.83 2.86 0.68 237.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.43 0.57 0.63 0.68 0.73 0.80 -19.28%

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