[TRC] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 224.93%
YoY- -69.82%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 86,647 84,275 97,032 108,764 72,676 117,861 163,082 -34.32%
PBT 4,567 2,566 9,768 6,138 -797 11,075 15,075 -54.79%
Tax -1,170 -335 -2,257 -3,086 -1,646 -2,950 -3,576 -52.42%
NP 3,397 2,231 7,511 3,052 -2,443 8,125 11,499 -55.54%
-
NP to SH 3,397 2,231 7,511 3,052 -2,443 8,125 11,499 -55.54%
-
Tax Rate 25.62% 13.06% 23.11% 50.28% - 26.64% 23.72% -
Total Cost 83,250 82,044 89,521 105,712 75,119 109,736 151,583 -32.86%
-
Net Worth 189,644 293,055 297,784 290,034 286,228 287,878 287,948 -24.24%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 2,193 - - - 7,518 10,892 -
Div Payout % - 98.31% - - - 92.54% 94.73% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 189,644 293,055 297,784 290,034 286,228 287,878 287,948 -24.24%
NOSH 189,644 189,067 189,671 189,565 189,555 189,393 189,439 0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.92% 2.65% 7.74% 2.81% -3.36% 6.89% 7.05% -
ROE 1.79% 0.76% 2.52% 1.05% -0.85% 2.82% 3.99% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.69 44.57 51.16 57.38 38.34 62.23 86.09 -34.37%
EPS 0.73 1.18 3.96 1.61 -1.29 4.29 6.07 -75.54%
DPS 0.00 1.16 0.00 0.00 0.00 3.97 5.75 -
NAPS 1.00 1.55 1.57 1.53 1.51 1.52 1.52 -24.29%
Adjusted Per Share Value based on latest NOSH - 189,565
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.48 17.98 20.70 23.20 15.50 25.14 34.79 -34.33%
EPS 0.72 0.48 1.60 0.65 -0.52 1.73 2.45 -55.69%
DPS 0.00 0.47 0.00 0.00 0.00 1.60 2.32 -
NAPS 0.4046 0.6252 0.6352 0.6187 0.6106 0.6141 0.6143 -24.24%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.57 0.44 0.48 0.48 0.58 0.62 0.53 -
P/RPS 1.25 0.99 0.94 0.84 1.51 1.00 0.62 59.38%
P/EPS 31.82 37.29 12.12 29.81 -45.00 14.45 8.73 136.28%
EY 3.14 2.68 8.25 3.35 -2.22 6.92 11.45 -57.69%
DY 0.00 2.64 0.00 0.00 0.00 6.40 10.85 -
P/NAPS 0.57 0.28 0.31 0.31 0.38 0.41 0.35 38.29%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 25/08/10 31/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.56 0.59 0.42 0.46 0.56 0.61 0.60 -
P/RPS 1.23 1.32 0.82 0.80 1.46 0.98 0.70 45.46%
P/EPS 31.26 50.00 10.61 28.57 -43.45 14.22 9.88 115.06%
EY 3.20 2.00 9.43 3.50 -2.30 7.03 10.12 -53.48%
DY 0.00 1.97 0.00 0.00 0.00 6.51 9.58 -
P/NAPS 0.56 0.38 0.27 0.30 0.37 0.40 0.39 27.19%

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