[TRC] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 121.83%
YoY- 320.46%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 772,856 741,788 791,648 689,444 378,884 402,212 435,056 10.04%
PBT 4,632 21,408 5,400 25,812 15,724 31,704 24,552 -24.24%
Tax -112 -3,576 1,976 -3,208 -10,348 -8,104 -12,344 -54.29%
NP 4,520 17,832 7,376 22,604 5,376 23,600 12,208 -15.24%
-
NP to SH 4,968 18,008 7,028 22,604 5,376 23,600 12,208 -13.90%
-
Tax Rate 2.42% 16.70% -36.59% 12.43% 65.81% 25.56% 50.28% -
Total Cost 768,336 723,956 784,272 666,840 373,508 378,612 422,848 10.45%
-
Net Worth 355,567 330,465 322,908 318,165 316,800 304,516 290,034 3.45%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 355,567 330,465 322,908 318,165 316,800 304,516 290,034 3.45%
NOSH 480,497 478,936 474,864 474,873 479,999 190,322 189,565 16.75%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.58% 2.40% 0.93% 3.28% 1.42% 5.87% 2.81% -
ROE 1.40% 5.45% 2.18% 7.10% 1.70% 7.75% 4.21% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 160.85 154.88 166.71 145.18 78.93 211.33 229.50 -5.74%
EPS 1.04 3.76 1.48 4.76 1.12 12.40 6.44 -26.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.69 0.68 0.67 0.66 1.60 1.53 -11.39%
Adjusted Per Share Value based on latest NOSH - 474,873
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 164.87 158.24 168.88 147.08 80.83 85.80 92.81 10.04%
EPS 1.06 3.84 1.50 4.82 1.15 5.03 2.60 -13.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7585 0.705 0.6888 0.6787 0.6758 0.6496 0.6187 3.45%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.485 0.40 0.55 0.575 0.71 0.68 0.48 -
P/RPS 0.30 0.26 0.33 0.40 0.90 0.32 0.21 6.11%
P/EPS 46.91 10.64 37.16 12.08 63.39 5.48 7.45 35.85%
EY 2.13 9.40 2.69 8.28 1.58 18.24 13.42 -26.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.81 0.86 1.08 0.43 0.31 13.40%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 29/05/15 28/05/14 30/05/13 31/05/12 27/05/11 31/05/10 -
Price 0.445 0.395 0.545 0.625 0.63 0.73 0.46 -
P/RPS 0.28 0.26 0.33 0.43 0.80 0.35 0.20 5.76%
P/EPS 43.04 10.51 36.82 13.13 56.25 5.89 7.14 34.86%
EY 2.32 9.52 2.72 7.62 1.78 16.99 14.00 -25.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.80 0.93 0.95 0.46 0.30 12.23%

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