[TRC] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -14.33%
YoY- -23.93%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 475,782 411,955 394,932 400,764 383,256 372,526 368,507 18.51%
PBT 17,063 10,419 11,897 15,892 19,603 17,925 24,827 -22.06%
Tax -9,752 -5,540 -4,137 -3,576 -5,227 -3,889 -5,788 41.45%
NP 7,311 4,879 7,760 12,316 14,376 14,036 19,039 -47.07%
-
NP to SH 7,311 4,879 7,760 12,316 14,376 14,036 19,039 -47.07%
-
Tax Rate 57.15% 53.17% 34.77% 22.50% 26.66% 21.70% 23.31% -
Total Cost 468,471 407,076 387,172 388,448 368,880 358,490 349,468 21.51%
-
Net Worth 309,709 307,725 316,800 306,960 308,520 191,450 190,322 38.22%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 309,709 307,725 316,800 306,960 308,520 191,450 190,322 38.22%
NOSH 476,476 466,250 479,999 465,670 467,454 191,450 190,322 84.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.54% 1.18% 1.96% 3.07% 3.75% 3.77% 5.17% -
ROE 2.36% 1.59% 2.45% 4.01% 4.66% 7.33% 10.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 99.85 88.35 82.28 86.17 81.99 194.58 193.62 -35.61%
EPS 1.53 1.05 1.62 2.65 3.08 7.33 10.00 -71.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.66 0.66 0.66 1.00 1.00 -24.90%
Adjusted Per Share Value based on latest NOSH - 465,090
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 99.02 85.74 82.19 83.41 79.76 77.53 76.69 18.51%
EPS 1.52 1.02 1.61 2.56 2.99 2.92 3.96 -47.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6446 0.6404 0.6593 0.6388 0.6421 0.3984 0.3961 38.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.58 0.62 0.71 0.63 0.59 0.72 0.68 -
P/RPS 0.58 0.70 0.86 0.73 0.72 0.37 0.35 39.90%
P/EPS 37.80 59.25 43.92 23.79 19.18 9.82 6.80 212.82%
EY 2.65 1.69 2.28 4.20 5.21 10.18 14.71 -68.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 1.08 0.95 0.89 0.72 0.68 19.59%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 27/05/11 -
Price 0.58 0.62 0.63 0.71 0.60 0.59 0.73 -
P/RPS 0.58 0.70 0.77 0.82 0.73 0.30 0.38 32.46%
P/EPS 37.80 59.25 38.97 26.81 19.51 8.05 7.30 198.40%
EY 2.65 1.69 2.57 3.73 5.13 12.43 13.70 -66.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 0.95 1.08 0.91 0.59 0.73 14.08%

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