[TRC] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 163.62%
YoY- 156.23%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 218,259 206,429 160,226 185,447 246,424 176,271 194,349 8.01%
PBT 8,718 11,490 12,835 5,352 -4,272 4,874 9,329 -4.40%
Tax 572 -2,616 -4,295 -894 -3,969 -2,929 -2,441 -
NP 9,290 8,874 8,540 4,458 -8,241 1,945 6,888 22.00%
-
NP to SH 9,222 8,511 8,449 4,502 -7,076 1,856 6,982 20.32%
-
Tax Rate -6.56% 22.77% 33.46% 16.70% - 60.09% 26.17% -
Total Cost 208,969 197,555 151,686 180,989 254,665 174,326 187,461 7.48%
-
Net Worth 355,567 345,957 336,347 330,465 327,424 328,369 334,753 4.09%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 355,567 345,957 336,347 330,465 327,424 328,369 334,753 4.09%
NOSH 480,497 480,497 480,497 478,936 481,506 475,897 478,219 0.31%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.26% 4.30% 5.33% 2.40% -3.34% 1.10% 3.54% -
ROE 2.59% 2.46% 2.51% 1.36% -2.16% 0.57% 2.09% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 45.42 42.96 33.35 38.72 51.18 37.04 40.64 7.67%
EPS 1.92 1.77 1.76 0.94 -1.47 0.39 1.46 19.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.70 0.69 0.68 0.69 0.70 3.76%
Adjusted Per Share Value based on latest NOSH - 478,936
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 45.42 42.96 33.35 38.59 51.29 36.69 40.45 8.00%
EPS 1.92 1.77 1.76 0.94 -1.47 0.39 1.45 20.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.70 0.6878 0.6814 0.6834 0.6967 4.09%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.37 0.335 0.36 0.40 0.38 0.52 0.52 -
P/RPS 0.81 0.78 1.08 1.03 0.74 1.40 1.28 -26.23%
P/EPS 19.28 18.91 20.47 42.55 -25.86 133.33 35.62 -33.50%
EY 5.19 5.29 4.88 2.35 -3.87 0.75 2.81 50.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.51 0.58 0.56 0.75 0.74 -22.94%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 27/11/15 28/08/15 29/05/15 27/02/15 26/11/14 27/08/14 -
Price 0.375 0.42 0.30 0.395 0.425 0.47 0.51 -
P/RPS 0.83 0.98 0.90 1.02 0.83 1.27 1.25 -23.83%
P/EPS 19.54 23.71 17.06 42.02 -28.92 120.51 34.93 -32.03%
EY 5.12 4.22 5.86 2.38 -3.46 0.83 2.86 47.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.43 0.57 0.63 0.68 0.73 -21.21%

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