[TRC] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -37.13%
YoY- -65.24%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 643,742 566,102 475,782 411,955 394,932 400,764 383,256 41.25%
PBT 25,366 22,844 17,063 10,419 11,897 15,892 19,603 18.72%
Tax -11,829 -13,614 -9,752 -5,540 -4,137 -3,576 -5,227 72.28%
NP 13,537 9,230 7,311 4,879 7,760 12,316 14,376 -3.92%
-
NP to SH 13,537 9,230 7,311 4,879 7,760 12,316 14,376 -3.92%
-
Tax Rate 46.63% 59.60% 57.15% 53.17% 34.77% 22.50% 26.66% -
Total Cost 630,205 556,872 468,471 407,076 387,172 388,448 368,880 42.86%
-
Net Worth 318,165 312,573 309,709 307,725 316,800 306,960 308,520 2.07%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 318,165 312,573 309,709 307,725 316,800 306,960 308,520 2.07%
NOSH 474,873 473,595 476,476 466,250 479,999 465,670 467,454 1.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.10% 1.63% 1.54% 1.18% 1.96% 3.07% 3.75% -
ROE 4.25% 2.95% 2.36% 1.59% 2.45% 4.01% 4.66% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 135.56 119.53 99.85 88.35 82.28 86.17 81.99 39.78%
EPS 2.85 1.95 1.53 1.05 1.62 2.65 3.08 -5.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.65 0.66 0.66 0.66 0.66 1.00%
Adjusted Per Share Value based on latest NOSH - 466,250
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 133.97 117.82 99.02 85.74 82.19 83.41 79.76 41.25%
EPS 2.82 1.92 1.52 1.02 1.61 2.56 2.99 -3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6622 0.6505 0.6446 0.6404 0.6593 0.6388 0.6421 2.07%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.575 0.57 0.58 0.62 0.71 0.63 0.59 -
P/RPS 0.42 0.48 0.58 0.70 0.86 0.73 0.72 -30.16%
P/EPS 20.17 29.25 37.80 59.25 43.92 23.79 19.18 3.40%
EY 4.96 3.42 2.65 1.69 2.28 4.20 5.21 -3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.89 0.94 1.08 0.95 0.89 -2.25%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 26/11/12 30/08/12 31/05/12 29/02/12 29/11/11 -
Price 0.625 0.53 0.58 0.62 0.63 0.71 0.60 -
P/RPS 0.46 0.44 0.58 0.70 0.77 0.82 0.73 -26.47%
P/EPS 21.92 27.19 37.80 59.25 38.97 26.81 19.51 8.06%
EY 4.56 3.68 2.65 1.69 2.57 3.73 5.13 -7.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.80 0.89 0.94 0.95 1.08 0.91 1.45%

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