[TRC] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2.42%
YoY- 38.89%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 411,955 394,932 400,764 383,256 372,526 368,507 376,718 6.14%
PBT 10,419 11,897 15,892 19,603 17,925 24,827 23,039 -41.11%
Tax -5,540 -4,137 -3,576 -5,227 -3,889 -5,788 -6,848 -13.18%
NP 4,879 7,760 12,316 14,376 14,036 19,039 16,191 -55.08%
-
NP to SH 4,879 7,760 12,316 14,376 14,036 19,039 16,191 -55.08%
-
Tax Rate 53.17% 34.77% 22.50% 26.66% 21.70% 23.31% 29.72% -
Total Cost 407,076 387,172 388,448 368,880 358,490 349,468 360,527 8.44%
-
Net Worth 307,725 316,800 306,960 308,520 191,450 190,322 189,644 38.12%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 307,725 316,800 306,960 308,520 191,450 190,322 189,644 38.12%
NOSH 466,250 479,999 465,670 467,454 191,450 190,322 189,644 82.25%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.18% 1.96% 3.07% 3.75% 3.77% 5.17% 4.30% -
ROE 1.59% 2.45% 4.01% 4.66% 7.33% 10.00% 8.54% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 88.35 82.28 86.17 81.99 194.58 193.62 198.64 -41.76%
EPS 1.05 1.62 2.65 3.08 7.33 10.00 8.54 -75.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.66 0.66 1.00 1.00 1.00 -24.21%
Adjusted Per Share Value based on latest NOSH - 467,454
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 85.74 82.19 83.41 79.76 77.53 76.69 78.40 6.15%
EPS 1.02 1.61 2.56 2.99 2.92 3.96 3.37 -54.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6404 0.6593 0.6388 0.6421 0.3984 0.3961 0.3947 38.11%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.62 0.71 0.63 0.59 0.72 0.68 0.57 -
P/RPS 0.70 0.86 0.73 0.72 0.37 0.35 0.29 80.03%
P/EPS 59.25 43.92 23.79 19.18 9.82 6.80 6.68 329.06%
EY 1.69 2.28 4.20 5.21 10.18 14.71 14.98 -76.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.08 0.95 0.89 0.72 0.68 0.57 39.62%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 27/05/11 28/02/11 -
Price 0.62 0.63 0.71 0.60 0.59 0.73 0.56 -
P/RPS 0.70 0.77 0.82 0.73 0.30 0.38 0.28 84.30%
P/EPS 59.25 38.97 26.81 19.51 8.05 7.30 6.56 334.28%
EY 1.69 2.57 3.73 5.13 12.43 13.70 15.25 -76.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.95 1.08 0.91 0.59 0.73 0.56 41.28%

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