[TRC] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -55.06%
YoY- 3.32%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 801,369 841,254 846,298 820,747 782,385 725,061 643,742 15.70%
PBT 1,843 6,356 8,747 13,850 34,197 35,698 25,366 -82.56%
Tax 559 -99 -2,599 -3,895 -12,711 -15,009 -11,829 -
NP 2,402 6,257 6,148 9,955 21,486 20,689 13,537 -68.39%
-
NP to SH 2,168 5,864 5,642 9,536 21,219 20,670 13,537 -70.47%
-
Tax Rate -30.33% 1.56% 29.71% 28.12% 37.17% 42.04% 46.63% -
Total Cost 798,967 834,997 840,150 810,792 760,899 704,372 630,205 17.12%
-
Net Worth 328,369 334,753 322,908 328,569 330,248 323,718 318,165 2.12%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 328,369 334,753 322,908 328,569 330,248 323,718 318,165 2.12%
NOSH 475,897 478,219 474,864 476,187 478,620 476,056 474,873 0.14%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.30% 0.74% 0.73% 1.21% 2.75% 2.85% 2.10% -
ROE 0.66% 1.75% 1.75% 2.90% 6.43% 6.39% 4.25% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 168.39 175.91 178.22 172.36 163.47 152.31 135.56 15.54%
EPS 0.46 1.23 1.19 2.00 4.43 4.34 2.85 -70.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.68 0.69 0.69 0.68 0.67 1.97%
Adjusted Per Share Value based on latest NOSH - 476,187
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 170.95 179.46 180.54 175.09 166.90 154.67 137.33 15.70%
EPS 0.46 1.25 1.20 2.03 4.53 4.41 2.89 -70.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7005 0.7141 0.6888 0.7009 0.7045 0.6906 0.6787 2.12%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.52 0.52 0.55 0.53 0.565 0.595 0.575 -
P/RPS 0.31 0.30 0.31 0.31 0.35 0.39 0.42 -18.31%
P/EPS 114.15 42.41 46.29 26.47 12.74 13.70 20.17 217.24%
EY 0.88 2.36 2.16 3.78 7.85 7.30 4.96 -68.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.81 0.77 0.82 0.88 0.86 -8.71%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 27/02/14 28/11/13 30/08/13 30/05/13 -
Price 0.47 0.51 0.545 0.565 0.535 0.56 0.625 -
P/RPS 0.28 0.29 0.31 0.33 0.33 0.37 0.46 -28.15%
P/EPS 103.17 41.59 45.87 28.21 12.07 12.90 21.92 180.58%
EY 0.97 2.40 2.18 3.54 8.29 7.75 4.56 -64.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.80 0.82 0.78 0.82 0.93 -18.82%

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