[TRC] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -11.88%
YoY- 187.31%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 672,388 549,392 422,221 400,748 349,156 292,116 225,677 107.19%
PBT 60,646 67,560 41,739 40,309 44,998 37,820 13,113 177.84%
Tax -15,472 -19,652 -11,692 -10,869 -11,588 -11,776 -2,592 229.41%
NP 45,174 47,908 30,047 29,440 33,410 26,044 10,521 164.40%
-
NP to SH 45,174 47,908 30,047 29,440 33,410 26,044 10,521 164.40%
-
Tax Rate 25.51% 29.09% 28.01% 26.96% 25.75% 31.14% 19.77% -
Total Cost 627,214 501,484 392,174 371,308 315,746 266,072 215,156 104.20%
-
Net Worth 228,673 236,185 212,119 200,845 193,344 179,235 132,086 44.22%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 228,673 236,185 212,119 200,845 193,344 179,235 132,086 44.22%
NOSH 147,531 140,586 133,408 130,419 128,896 121,928 92,368 36.67%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.72% 8.72% 7.12% 7.35% 9.57% 8.92% 4.66% -
ROE 19.75% 20.28% 14.17% 14.66% 17.28% 14.53% 7.97% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 455.76 390.78 316.49 307.28 270.88 239.58 244.32 51.59%
EPS 30.62 34.08 18.21 22.57 25.92 21.36 9.98 111.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.68 1.59 1.54 1.50 1.47 1.43 5.52%
Adjusted Per Share Value based on latest NOSH - 133,374
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 143.44 117.20 90.07 85.49 74.48 62.32 48.14 107.20%
EPS 9.64 10.22 6.41 6.28 7.13 5.56 2.24 164.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4878 0.5038 0.4525 0.4285 0.4125 0.3824 0.2818 44.21%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.67 0.71 1.05 0.82 0.68 0.65 0.55 -
P/RPS 0.15 0.18 0.33 0.27 0.25 0.27 0.23 -24.81%
P/EPS 2.19 2.08 4.66 3.63 2.62 3.04 4.83 -41.00%
EY 45.70 48.00 21.45 27.53 38.12 32.86 20.71 69.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.66 0.53 0.45 0.44 0.38 8.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 27/02/08 22/11/07 23/08/07 22/05/07 26/02/07 -
Price 0.56 0.75 0.85 0.89 0.72 0.67 0.82 -
P/RPS 0.12 0.19 0.27 0.29 0.27 0.28 0.34 -50.08%
P/EPS 1.83 2.20 3.77 3.94 2.78 3.14 7.20 -59.90%
EY 54.68 45.44 26.50 25.36 36.00 31.88 13.89 149.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.53 0.58 0.48 0.46 0.57 -26.40%

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