[TRC] YoY TTM 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- -25.87%
YoY- -53.78%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 643,742 394,932 368,507 462,383 783,504 486,540 241,905 17.70%
PBT 25,366 11,897 24,827 31,491 57,896 49,173 18,847 5.07%
Tax -11,829 -4,137 -5,788 -11,258 -14,124 -13,660 -4,603 17.01%
NP 13,537 7,760 19,039 20,233 43,772 35,513 14,244 -0.84%
-
NP to SH 13,537 7,760 19,039 20,233 43,772 35,513 14,244 -0.84%
-
Tax Rate 46.63% 34.77% 23.31% 35.75% 24.40% 27.78% 24.42% -
Total Cost 630,205 387,172 349,468 442,150 739,732 451,027 227,661 18.47%
-
Net Worth 318,165 316,800 190,322 290,034 276,989 236,185 179,235 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 - - - 7,518 23,193 - - -
Div Payout % - - - 37.16% 52.99% - - -
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 318,165 316,800 190,322 290,034 276,989 236,185 179,235 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 2.10% 1.96% 5.17% 4.38% 5.59% 7.30% 5.89% -
ROE 4.25% 2.45% 10.00% 6.98% 15.80% 15.04% 7.95% -
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 135.56 82.28 193.62 243.92 412.98 346.08 198.40 -6.14%
EPS 2.85 1.62 10.00 10.67 23.07 25.26 11.68 -20.93%
DPS 0.00 0.00 0.00 3.97 12.23 0.00 0.00 -
NAPS 0.67 0.66 1.00 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 137.33 84.25 78.61 98.64 167.14 103.79 51.60 17.70%
EPS 2.89 1.66 4.06 4.32 9.34 7.58 3.04 -0.83%
DPS 0.00 0.00 0.00 1.60 4.95 0.00 0.00 -
NAPS 0.6787 0.6758 0.406 0.6187 0.5909 0.5038 0.3824 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 0.42 0.86 0.35 0.20 0.10 0.21 0.33 4.09%
P/EPS 20.17 43.92 6.80 4.50 1.86 2.81 5.56 23.93%
EY 4.96 2.28 14.71 22.24 53.66 35.58 17.97 -19.29%
DY 0.00 0.00 0.00 8.27 28.43 0.00 0.00 -
P/NAPS 0.86 1.08 0.68 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 0.46 0.77 0.38 0.19 0.13 0.22 0.34 5.16%
P/EPS 21.92 38.97 7.30 4.31 2.34 2.97 5.74 24.99%
EY 4.56 2.57 13.70 23.20 42.73 33.68 17.44 -20.01%
DY 0.00 0.00 0.00 8.63 22.64 0.00 0.00 -
P/NAPS 0.93 0.95 0.73 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