[TRC] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -88.82%
YoY- -69.82%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 172,361 94,721 100,553 108,764 180,189 137,348 73,029 15.37%
PBT 6,453 3,931 7,926 6,138 13,426 16,890 9,455 -6.16%
Tax -802 -2,587 -2,026 -3,086 -3,314 -4,913 -2,944 -19.46%
NP 5,651 1,344 5,900 3,052 10,112 11,977 6,511 -2.33%
-
NP to SH 5,651 1,344 5,900 3,052 10,112 11,977 6,511 -2.33%
-
Tax Rate 12.43% 65.81% 25.56% 50.28% 24.68% 29.09% 31.14% -
Total Cost 166,710 93,377 94,653 105,712 170,077 125,371 66,518 16.53%
-
Net Worth 318,165 316,800 304,516 290,034 276,989 236,185 179,235 10.02%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 318,165 316,800 304,516 290,034 276,989 236,185 179,235 10.02%
NOSH 474,873 479,999 190,322 189,565 189,718 140,586 121,928 25.40%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.28% 1.42% 5.87% 2.81% 5.61% 8.72% 8.92% -
ROE 1.78% 0.42% 1.94% 1.05% 3.65% 5.07% 3.63% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.30 19.73 52.83 57.38 94.98 97.70 59.89 -7.99%
EPS 1.19 0.28 3.10 1.61 5.33 8.52 5.34 -22.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 1.60 1.53 1.46 1.68 1.47 -12.26%
Adjusted Per Share Value based on latest NOSH - 189,565
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 35.87 19.71 20.93 22.64 37.50 28.58 15.20 15.36%
EPS 1.18 0.28 1.23 0.64 2.10 2.49 1.36 -2.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6622 0.6593 0.6338 0.6036 0.5765 0.4915 0.373 10.02%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.575 0.71 0.68 0.48 0.43 0.71 0.65 -
P/RPS 1.58 3.60 1.29 0.84 0.45 0.73 1.09 6.37%
P/EPS 48.32 253.57 21.94 29.81 8.07 8.33 12.17 25.80%
EY 2.07 0.39 4.56 3.35 12.40 12.00 8.22 -20.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.08 0.43 0.31 0.29 0.42 0.44 11.80%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/05/12 27/05/11 31/05/10 27/05/09 27/05/08 22/05/07 -
Price 0.625 0.63 0.73 0.46 0.54 0.75 0.67 -
P/RPS 1.72 3.19 1.38 0.80 0.57 0.77 1.12 7.40%
P/EPS 52.52 225.00 23.55 28.57 10.13 8.80 12.55 26.91%
EY 1.90 0.44 4.25 3.50 9.87 11.36 7.97 -21.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 0.46 0.30 0.37 0.45 0.46 12.43%

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