[TRC] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -43.19%
YoY- 389.05%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 292,116 225,677 228,365 208,522 227,204 141,769 155,294 52.44%
PBT 37,820 13,113 14,986 10,652 14,884 -4,810 -1,832 -
Tax -11,776 -2,592 -4,740 -4,316 -3,732 -426 -1,357 322.84%
NP 26,044 10,521 10,246 6,336 11,152 -5,236 -3,189 -
-
NP to SH 26,044 10,521 10,246 6,336 11,152 -5,237 -3,190 -
-
Tax Rate 31.14% 19.77% 31.63% 40.52% 25.07% - - -
Total Cost 266,072 215,156 218,118 202,186 216,052 147,005 158,483 41.30%
-
Net Worth 179,235 132,086 129,314 124,688 123,705 120,938 122,883 28.64%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 179,235 132,086 129,314 124,688 123,705 120,938 122,883 28.64%
NOSH 121,928 92,368 92,367 92,361 92,317 92,319 92,393 20.33%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.92% 4.66% 4.49% 3.04% 4.91% -3.69% -2.05% -
ROE 14.53% 7.97% 7.92% 5.08% 9.01% -4.33% -2.60% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 239.58 244.32 247.23 225.77 246.11 153.56 168.08 26.68%
EPS 21.36 9.98 11.09 6.86 12.08 -5.67 -3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.43 1.40 1.35 1.34 1.31 1.33 6.90%
Adjusted Per Share Value based on latest NOSH - 92,682
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 62.32 48.14 48.72 44.48 48.47 30.24 33.13 52.44%
EPS 5.56 2.24 2.19 1.35 2.38 -1.12 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3824 0.2818 0.2759 0.266 0.2639 0.258 0.2621 28.66%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.65 0.55 0.47 0.48 0.50 0.50 0.54 -
P/RPS 0.27 0.23 0.19 0.21 0.20 0.33 0.32 -10.71%
P/EPS 3.04 4.83 4.24 7.00 4.14 -8.81 -15.64 -
EY 32.86 20.71 23.60 14.29 24.16 -11.35 -6.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.34 0.36 0.37 0.38 0.41 4.82%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 26/02/07 27/11/06 29/08/06 30/05/06 27/02/06 30/11/05 -
Price 0.67 0.82 0.50 0.47 0.50 0.50 0.48 -
P/RPS 0.28 0.34 0.20 0.21 0.20 0.33 0.29 -2.31%
P/EPS 3.14 7.20 4.51 6.85 4.14 -8.81 -13.90 -
EY 31.88 13.89 22.19 14.60 24.16 -11.35 -7.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.36 0.35 0.37 0.38 0.36 17.77%

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