[TRC] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 2.06%
YoY- 185.59%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 747,048 672,388 549,392 422,221 400,748 349,156 292,116 86.68%
PBT 65,056 60,646 67,560 41,739 40,309 44,998 37,820 43.42%
Tax -16,174 -15,472 -19,652 -11,692 -10,869 -11,588 -11,776 23.48%
NP 48,881 45,174 47,908 30,047 29,440 33,410 26,044 51.98%
-
NP to SH 48,881 45,174 47,908 30,047 29,440 33,410 26,044 51.98%
-
Tax Rate 24.86% 25.51% 29.09% 28.01% 26.96% 25.75% 31.14% -
Total Cost 698,166 627,214 501,484 392,174 371,308 315,746 266,072 89.90%
-
Net Worth 250,799 228,673 236,185 212,119 200,845 193,344 179,235 25.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 250,799 228,673 236,185 212,119 200,845 193,344 179,235 25.02%
NOSH 184,411 147,531 140,586 133,408 130,419 128,896 121,928 31.66%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.54% 6.72% 8.72% 7.12% 7.35% 9.57% 8.92% -
ROE 19.49% 19.75% 20.28% 14.17% 14.66% 17.28% 14.53% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 405.10 455.76 390.78 316.49 307.28 270.88 239.58 41.79%
EPS 26.51 30.62 34.08 18.21 22.57 25.92 21.36 15.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.55 1.68 1.59 1.54 1.50 1.47 -5.03%
Adjusted Per Share Value based on latest NOSH - 142,389
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 159.36 143.44 117.20 90.07 85.49 74.48 62.32 86.67%
EPS 10.43 9.64 10.22 6.41 6.28 7.13 5.56 51.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.535 0.4878 0.5038 0.4525 0.4285 0.4125 0.3824 25.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.67 0.71 1.05 0.82 0.68 0.65 -
P/RPS 0.12 0.15 0.18 0.33 0.27 0.25 0.27 -41.67%
P/EPS 1.89 2.19 2.08 4.66 3.63 2.62 3.04 -27.09%
EY 53.01 45.70 48.00 21.45 27.53 38.12 32.86 37.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.42 0.66 0.53 0.45 0.44 -10.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 28/08/08 27/05/08 27/02/08 22/11/07 23/08/07 22/05/07 -
Price 0.45 0.56 0.75 0.85 0.89 0.72 0.67 -
P/RPS 0.11 0.12 0.19 0.27 0.29 0.27 0.28 -46.26%
P/EPS 1.70 1.83 2.20 3.77 3.94 2.78 3.14 -33.49%
EY 58.90 54.68 45.44 26.50 25.36 36.00 31.88 50.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.45 0.53 0.58 0.48 0.46 -19.81%

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