[TRC] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.52%
YoY- -77.22%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 198,612 158,832 118,074 94,721 104,155 95,005 101,051 56.58%
PBT 7,861 10,888 1,388 3,931 856 4,244 2,866 95.34%
Tax -3,646 -5,885 -1,761 -2,587 481 -1,673 -358 366.55%
NP 4,215 5,003 -373 1,344 1,337 2,571 2,508 41.13%
-
NP to SH 4,215 5,003 -373 1,344 1,337 2,571 2,508 41.13%
-
Tax Rate 46.38% 54.05% 126.87% 65.81% -56.19% 39.42% 12.49% -
Total Cost 194,397 153,829 118,447 93,377 102,818 92,434 98,543 56.96%
-
Net Worth 312,573 309,709 307,725 316,800 306,960 308,520 191,450 38.44%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 312,573 309,709 307,725 316,800 306,960 308,520 191,450 38.44%
NOSH 473,595 476,476 466,250 479,999 465,090 467,454 191,450 82.40%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.12% 3.15% -0.32% 1.42% 1.28% 2.71% 2.48% -
ROE 1.35% 1.62% -0.12% 0.42% 0.44% 0.83% 1.31% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 41.94 33.33 25.32 19.73 22.39 20.32 52.78 -14.14%
EPS 0.89 1.05 -0.08 0.28 0.55 0.55 0.54 39.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.66 0.66 0.66 0.66 1.00 -24.09%
Adjusted Per Share Value based on latest NOSH - 479,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 42.37 33.88 25.19 20.21 22.22 20.27 21.56 56.57%
EPS 0.90 1.07 -0.08 0.29 0.29 0.55 0.54 40.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6668 0.6607 0.6565 0.6758 0.6548 0.6581 0.4084 38.45%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.57 0.58 0.62 0.71 0.63 0.59 0.72 -
P/RPS 1.36 1.74 2.45 3.60 2.81 2.90 1.36 0.00%
P/EPS 64.04 55.24 -775.00 253.57 219.15 107.27 54.96 10.67%
EY 1.56 1.81 -0.13 0.39 0.46 0.93 1.82 -9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 0.94 1.08 0.95 0.89 0.72 12.51%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 -
Price 0.53 0.58 0.62 0.63 0.71 0.60 0.59 -
P/RPS 1.26 1.74 2.45 3.19 3.17 2.95 1.12 8.13%
P/EPS 59.55 55.24 -775.00 225.00 246.98 109.09 45.04 20.36%
EY 1.68 1.81 -0.13 0.44 0.40 0.92 2.22 -16.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 0.94 0.95 1.08 0.91 0.59 22.39%

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