[TRC] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -46.14%
YoY- 1457.25%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 240,741 143,892 176,731 201,393 286,772 189,983 139,386 43.80%
PBT 5,516 7,928 3,486 7,891 12,637 8,328 12,429 -41.73%
Tax -1,930 -2,076 -106 -2,094 -1,669 -2,658 -1,393 24.20%
NP 3,586 5,852 3,380 5,797 10,968 5,670 11,036 -52.63%
-
NP to SH 6,177 5,868 3,463 5,619 10,433 5,742 11,180 -32.59%
-
Tax Rate 34.99% 26.19% 3.04% 26.54% 13.21% 31.92% 11.21% -
Total Cost 237,155 138,040 173,351 195,596 275,804 184,313 128,350 50.40%
-
Net Worth 457,150 452,437 452,437 447,724 440,156 426,561 427,775 4.51%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 457,150 452,437 452,437 447,724 440,156 426,561 427,775 4.51%
NOSH 480,497 480,497 480,497 480,497 480,497 480,497 480,497 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1.49% 4.07% 1.91% 2.88% 3.82% 2.98% 7.92% -
ROE 1.35% 1.30% 0.77% 1.26% 2.37% 1.35% 2.61% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 51.08 30.53 37.50 42.73 60.59 40.08 29.33 44.60%
EPS 1.31 1.25 0.73 1.19 2.21 1.22 2.37 -32.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.96 0.95 0.93 0.90 0.90 5.10%
Adjusted Per Share Value based on latest NOSH - 480,497
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 50.10 29.95 36.78 41.91 59.68 39.54 29.01 43.80%
EPS 1.29 1.22 0.72 1.17 2.17 1.20 2.33 -32.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9514 0.9416 0.9416 0.9318 0.916 0.8877 0.8903 4.51%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.32 0.34 0.355 0.365 0.37 0.31 0.33 -
P/RPS 0.63 1.11 0.95 0.85 0.61 0.77 1.13 -32.18%
P/EPS 24.42 27.31 48.31 30.61 16.78 25.59 14.03 44.55%
EY 4.10 3.66 2.07 3.27 5.96 3.91 7.13 -30.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.37 0.38 0.40 0.34 0.37 -7.32%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 22/09/21 28/06/21 31/03/21 27/11/20 28/08/20 -
Price 0.34 0.33 0.355 0.365 0.365 0.315 0.325 -
P/RPS 0.67 1.08 0.95 0.85 0.60 0.79 1.11 -28.51%
P/EPS 25.94 26.50 48.31 30.61 16.56 26.00 13.82 51.98%
EY 3.85 3.77 2.07 3.27 6.04 3.85 7.24 -34.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.37 0.38 0.39 0.35 0.36 -1.85%

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