[TRC] QoQ Quarter Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -77.78%
YoY- -67.32%
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 117,358 229,327 180,780 178,898 156,838 258,598 132,944 -7.97%
PBT 12,679 7,683 5,468 9,142 13,132 8,339 14,880 -10.11%
Tax -2,706 -2,545 -4,205 -7,044 -3,411 -4,350 -2,323 10.69%
NP 9,973 5,138 1,263 2,098 9,721 3,989 12,557 -14.22%
-
NP to SH 9,775 4,708 1,489 2,343 10,545 3,850 12,077 -13.13%
-
Tax Rate 21.34% 33.13% 76.90% 77.05% 25.97% 52.16% 15.61% -
Total Cost 107,385 224,189 179,517 176,800 147,117 254,609 120,387 -7.32%
-
Net Worth 408,422 398,812 408,422 403,617 403,617 394,007 398,812 1.59%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 408,422 398,812 408,422 403,617 403,617 394,007 398,812 1.59%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.50% 2.24% 0.70% 1.17% 6.20% 1.54% 9.45% -
ROE 2.39% 1.18% 0.36% 0.58% 2.61% 0.98% 3.03% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.42 47.73 37.62 37.23 32.64 53.82 27.67 -7.98%
EPS 2.03 0.98 0.31 0.49 2.19 0.80 2.51 -13.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.85 0.84 0.84 0.82 0.83 1.59%
Adjusted Per Share Value based on latest NOSH - 480,497
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.42 47.73 37.62 37.23 32.64 53.82 27.67 -7.98%
EPS 2.03 0.98 0.31 0.49 2.19 0.80 2.51 -13.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.85 0.84 0.84 0.82 0.83 1.59%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.445 0.425 0.62 0.63 0.79 0.725 0.565 -
P/RPS 1.82 0.89 1.65 1.69 2.42 1.35 2.04 -7.31%
P/EPS 21.87 43.38 200.07 129.20 36.00 90.48 22.48 -1.81%
EY 4.57 2.31 0.50 0.77 2.78 1.11 4.45 1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.73 0.75 0.94 0.88 0.68 -16.36%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 30/05/18 27/02/18 28/11/17 25/08/17 24/05/17 -
Price 0.585 0.50 0.455 0.74 0.655 0.82 0.71 -
P/RPS 2.40 1.05 1.21 1.99 2.01 1.52 2.57 -4.45%
P/EPS 28.76 51.03 146.83 151.76 29.85 102.34 28.25 1.19%
EY 3.48 1.96 0.68 0.66 3.35 0.98 3.54 -1.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.54 0.88 0.78 1.00 0.86 -13.64%

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