[TRC] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -36.99%
YoY- -59.24%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 566,102 475,782 411,955 394,932 400,764 383,256 372,526 32.01%
PBT 22,844 17,063 10,419 11,897 15,892 19,603 17,925 17.45%
Tax -13,614 -9,752 -5,540 -4,137 -3,576 -5,227 -3,889 129.67%
NP 9,230 7,311 4,879 7,760 12,316 14,376 14,036 -24.28%
-
NP to SH 9,230 7,311 4,879 7,760 12,316 14,376 14,036 -24.28%
-
Tax Rate 59.60% 57.15% 53.17% 34.77% 22.50% 26.66% 21.70% -
Total Cost 556,872 468,471 407,076 387,172 388,448 368,880 358,490 33.94%
-
Net Worth 312,573 309,709 307,725 316,800 306,960 308,520 191,450 38.44%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 312,573 309,709 307,725 316,800 306,960 308,520 191,450 38.44%
NOSH 473,595 476,476 466,250 479,999 465,670 467,454 191,450 82.40%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.63% 1.54% 1.18% 1.96% 3.07% 3.75% 3.77% -
ROE 2.95% 2.36% 1.59% 2.45% 4.01% 4.66% 7.33% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 119.53 99.85 88.35 82.28 86.17 81.99 194.58 -27.62%
EPS 1.95 1.53 1.05 1.62 2.65 3.08 7.33 -58.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.66 0.66 0.66 0.66 1.00 -24.09%
Adjusted Per Share Value based on latest NOSH - 479,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 120.76 101.50 87.88 84.25 85.49 81.76 79.47 32.00%
EPS 1.97 1.56 1.04 1.66 2.63 3.07 2.99 -24.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6668 0.6607 0.6565 0.6758 0.6548 0.6581 0.4084 38.45%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.57 0.58 0.62 0.71 0.63 0.59 0.72 -
P/RPS 0.48 0.58 0.70 0.86 0.73 0.72 0.37 18.85%
P/EPS 29.25 37.80 59.25 43.92 23.79 19.18 9.82 106.33%
EY 3.42 2.65 1.69 2.28 4.20 5.21 10.18 -51.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 0.94 1.08 0.95 0.89 0.72 12.51%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 -
Price 0.53 0.58 0.62 0.63 0.71 0.60 0.59 -
P/RPS 0.44 0.58 0.70 0.77 0.82 0.73 0.30 28.93%
P/EPS 27.19 37.80 59.25 38.97 26.81 19.51 8.05 124.28%
EY 3.68 2.65 1.69 2.57 3.73 5.13 12.43 -55.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 0.94 0.95 1.08 0.91 0.59 22.39%

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