[TRC] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -63.03%
YoY- -89.78%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 768,368 802,491 814,956 801,369 841,254 846,298 820,747 -4.31%
PBT 18,789 15,283 11,281 1,843 6,356 8,747 13,850 22.61%
Tax -12,087 -10,233 -8,845 559 -99 -2,599 -3,895 113.19%
NP 6,702 5,050 2,436 2,402 6,257 6,148 9,955 -23.24%
-
NP to SH 7,731 6,264 3,519 2,168 5,864 5,642 9,536 -13.08%
-
Tax Rate 64.33% 66.96% 78.41% -30.33% 1.56% 29.71% 28.12% -
Total Cost 761,666 797,441 812,520 798,967 834,997 840,150 810,792 -4.09%
-
Net Worth 336,347 330,465 327,424 328,369 334,753 322,908 328,569 1.57%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 336,347 330,465 327,424 328,369 334,753 322,908 328,569 1.57%
NOSH 480,497 478,936 478,977 475,897 478,219 474,864 476,187 0.60%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.87% 0.63% 0.30% 0.30% 0.74% 0.73% 1.21% -
ROE 2.30% 1.90% 1.07% 0.66% 1.75% 1.75% 2.90% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 159.91 167.56 169.25 168.39 175.91 178.22 172.36 -4.88%
EPS 1.61 1.31 0.73 0.46 1.23 1.19 2.00 -13.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.68 0.69 0.70 0.68 0.69 0.96%
Adjusted Per Share Value based on latest NOSH - 475,897
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 159.91 167.01 169.61 166.78 175.08 176.13 170.81 -4.31%
EPS 1.61 1.30 0.73 0.45 1.22 1.17 1.98 -12.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.6878 0.6814 0.6834 0.6967 0.672 0.6838 1.57%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.36 0.40 0.38 0.52 0.52 0.55 0.53 -
P/RPS 0.23 0.24 0.22 0.31 0.30 0.31 0.31 -18.08%
P/EPS 22.37 30.58 52.00 114.15 42.41 46.29 26.47 -10.64%
EY 4.47 3.27 1.92 0.88 2.36 2.16 3.78 11.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.56 0.75 0.74 0.81 0.77 -24.07%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 26/11/14 27/08/14 28/05/14 27/02/14 -
Price 0.30 0.395 0.425 0.47 0.51 0.545 0.565 -
P/RPS 0.19 0.24 0.25 0.28 0.29 0.31 0.33 -30.86%
P/EPS 18.65 30.20 58.15 103.17 41.59 45.87 28.21 -24.16%
EY 5.36 3.31 1.72 0.97 2.40 2.18 3.54 31.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 0.63 0.68 0.73 0.80 0.82 -35.04%

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