[TRC] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -481.25%
YoY- 7.13%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 178,898 206,308 218,259 246,424 213,511 198,612 104,155 9.42%
PBT 9,142 6,105 8,718 -4,272 -11,872 7,861 856 48.34%
Tax -7,044 1,103 572 -3,969 4,332 -3,646 481 -
NP 2,098 7,208 9,290 -8,241 -7,540 4,215 1,337 7.79%
-
NP to SH 2,343 7,169 9,222 -7,076 -7,619 4,215 1,337 9.79%
-
Tax Rate 77.05% -18.07% -6.56% - - 46.38% -56.19% -
Total Cost 176,800 199,100 208,969 254,665 221,051 194,397 102,818 9.44%
-
Net Worth 403,617 384,397 355,567 327,424 328,569 312,573 306,960 4.66%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 403,617 384,397 355,567 327,424 328,569 312,573 306,960 4.66%
NOSH 480,497 480,497 480,497 481,506 476,187 473,595 465,090 0.54%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.17% 3.49% 4.26% -3.34% -3.53% 2.12% 1.28% -
ROE 0.58% 1.86% 2.59% -2.16% -2.32% 1.35% 0.44% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 37.23 42.94 45.42 51.18 44.84 41.94 22.39 8.83%
EPS 0.49 1.49 1.92 -1.47 -1.60 0.89 0.55 -1.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.80 0.74 0.68 0.69 0.66 0.66 4.09%
Adjusted Per Share Value based on latest NOSH - 481,506
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 37.23 42.94 45.42 51.29 44.44 41.33 21.68 9.42%
EPS 0.49 1.49 1.92 -1.47 -1.59 0.88 0.28 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.80 0.74 0.6814 0.6838 0.6505 0.6388 4.66%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.63 0.38 0.37 0.38 0.53 0.57 0.63 -
P/RPS 1.69 0.89 0.81 0.74 1.18 1.36 2.81 -8.11%
P/EPS 129.20 25.47 19.28 -25.86 -33.12 64.04 219.15 -8.42%
EY 0.77 3.93 5.19 -3.87 -3.02 1.56 0.46 8.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.48 0.50 0.56 0.77 0.86 0.95 -3.85%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 24/02/16 27/02/15 27/02/14 28/02/13 29/02/12 -
Price 0.74 0.41 0.375 0.425 0.565 0.53 0.71 -
P/RPS 1.99 0.95 0.83 0.83 1.26 1.26 3.17 -7.45%
P/EPS 151.76 27.48 19.54 -28.92 -35.31 59.55 246.98 -7.78%
EY 0.66 3.64 5.12 -3.46 -2.83 1.68 0.40 8.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.51 0.51 0.63 0.82 0.80 1.08 -3.35%

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