[TRC] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -63.56%
YoY- 93.32%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 197,912 172,361 94,721 100,553 108,764 180,189 137,348 6.27%
PBT 1,350 6,453 3,931 7,926 6,138 13,426 16,890 -34.35%
Tax 494 -802 -2,587 -2,026 -3,086 -3,314 -4,913 -
NP 1,844 5,651 1,344 5,900 3,052 10,112 11,977 -26.77%
-
NP to SH 1,757 5,651 1,344 5,900 3,052 10,112 11,977 -27.36%
-
Tax Rate -36.59% 12.43% 65.81% 25.56% 50.28% 24.68% 29.09% -
Total Cost 196,068 166,710 93,377 94,653 105,712 170,077 125,371 7.73%
-
Net Worth 322,908 318,165 316,800 304,516 290,034 276,989 236,185 5.34%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 322,908 318,165 316,800 304,516 290,034 276,989 236,185 5.34%
NOSH 474,864 474,873 479,999 190,322 189,565 189,718 140,586 22.47%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.93% 3.28% 1.42% 5.87% 2.81% 5.61% 8.72% -
ROE 0.54% 1.78% 0.42% 1.94% 1.05% 3.65% 5.07% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 41.68 36.30 19.73 52.83 57.38 94.98 97.70 -13.23%
EPS 0.37 1.19 0.28 3.10 1.61 5.33 8.52 -40.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.66 1.60 1.53 1.46 1.68 -13.98%
Adjusted Per Share Value based on latest NOSH - 190,322
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 41.19 35.87 19.71 20.93 22.64 37.50 28.58 6.27%
EPS 0.37 1.18 0.28 1.23 0.64 2.10 2.49 -27.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.672 0.6622 0.6593 0.6338 0.6036 0.5765 0.4915 5.34%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.55 0.575 0.71 0.68 0.48 0.43 0.71 -
P/RPS 1.32 1.58 3.60 1.29 0.84 0.45 0.73 10.37%
P/EPS 148.65 48.32 253.57 21.94 29.81 8.07 8.33 61.61%
EY 0.67 2.07 0.39 4.56 3.35 12.40 12.00 -38.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 1.08 0.43 0.31 0.29 0.42 11.56%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 30/05/13 31/05/12 27/05/11 31/05/10 27/05/09 27/05/08 -
Price 0.545 0.625 0.63 0.73 0.46 0.54 0.75 -
P/RPS 1.31 1.72 3.19 1.38 0.80 0.57 0.77 9.25%
P/EPS 147.30 52.52 225.00 23.55 28.57 10.13 8.80 59.90%
EY 0.68 1.90 0.44 4.25 3.50 9.87 11.36 -37.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 0.95 0.46 0.30 0.37 0.45 10.05%

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