[TRC] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 2.68%
YoY- 300.9%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 400,748 349,156 292,116 225,677 228,365 208,522 227,204 45.93%
PBT 40,309 44,998 37,820 13,113 14,986 10,652 14,884 94.17%
Tax -10,869 -11,588 -11,776 -2,592 -4,740 -4,316 -3,732 103.80%
NP 29,440 33,410 26,044 10,521 10,246 6,336 11,152 90.89%
-
NP to SH 29,440 33,410 26,044 10,521 10,246 6,336 11,152 90.89%
-
Tax Rate 26.96% 25.75% 31.14% 19.77% 31.63% 40.52% 25.07% -
Total Cost 371,308 315,746 266,072 215,156 218,118 202,186 216,052 43.43%
-
Net Worth 200,845 193,344 179,235 132,086 129,314 124,688 123,705 38.09%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 200,845 193,344 179,235 132,086 129,314 124,688 123,705 38.09%
NOSH 130,419 128,896 121,928 92,368 92,367 92,361 92,317 25.87%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.35% 9.57% 8.92% 4.66% 4.49% 3.04% 4.91% -
ROE 14.66% 17.28% 14.53% 7.97% 7.92% 5.08% 9.01% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 307.28 270.88 239.58 244.32 247.23 225.77 246.11 15.93%
EPS 22.57 25.92 21.36 9.98 11.09 6.86 12.08 51.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.50 1.47 1.43 1.40 1.35 1.34 9.70%
Adjusted Per Share Value based on latest NOSH - 92,372
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 85.49 74.48 62.32 48.14 48.72 44.48 48.47 45.93%
EPS 6.28 7.13 5.56 2.24 2.19 1.35 2.38 90.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4285 0.4125 0.3824 0.2818 0.2759 0.266 0.2639 38.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.82 0.68 0.65 0.55 0.47 0.48 0.50 -
P/RPS 0.27 0.25 0.27 0.23 0.19 0.21 0.20 22.12%
P/EPS 3.63 2.62 3.04 4.83 4.24 7.00 4.14 -8.38%
EY 27.53 38.12 32.86 20.71 23.60 14.29 24.16 9.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.44 0.38 0.34 0.36 0.37 27.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 22/05/07 26/02/07 27/11/06 29/08/06 30/05/06 -
Price 0.89 0.72 0.67 0.82 0.50 0.47 0.50 -
P/RPS 0.29 0.27 0.28 0.34 0.20 0.21 0.20 28.07%
P/EPS 3.94 2.78 3.14 7.20 4.51 6.85 4.14 -3.24%
EY 25.36 36.00 31.88 13.89 22.19 14.60 24.16 3.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.46 0.57 0.36 0.35 0.37 34.90%

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