[TRC] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -2860.98%
YoY- -151.83%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 141,769 155,294 165,936 174,076 304,438 324,892 302,990 -39.64%
PBT -4,810 -1,832 -2,464 -236 379 1,001 2,356 -
Tax -426 -1,357 272 -896 -338 -353 8 -
NP -5,236 -3,189 -2,192 -1,132 41 648 2,364 -
-
NP to SH -5,237 -3,190 -2,192 -1,132 41 648 2,364 -
-
Tax Rate - - - - 89.18% 35.26% -0.34% -
Total Cost 147,005 158,483 168,128 175,208 304,397 324,244 300,626 -37.85%
-
Net Worth 120,938 122,883 124,336 124,154 126,039 125,626 126,320 -2.85%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 120,938 122,883 124,336 124,154 126,039 125,626 126,320 -2.85%
NOSH 92,319 92,393 92,100 91,290 91,999 91,698 90,229 1.53%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -3.69% -2.05% -1.32% -0.65% 0.01% 0.20% 0.78% -
ROE -4.33% -2.60% -1.76% -0.91% 0.03% 0.52% 1.87% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 153.56 168.08 180.17 190.68 330.91 354.31 335.80 -40.55%
EPS -5.67 -3.45 -2.38 -1.24 0.04 0.71 2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.33 1.35 1.36 1.37 1.37 1.40 -4.32%
Adjusted Per Share Value based on latest NOSH - 91,290
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.24 33.13 35.40 37.13 64.94 69.31 64.64 -39.65%
EPS -1.12 -0.68 -0.47 -0.24 0.01 0.14 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.258 0.2621 0.2652 0.2649 0.2689 0.268 0.2695 -2.85%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.54 0.62 0.62 0.62 0.71 0.68 -
P/RPS 0.33 0.32 0.34 0.33 0.19 0.20 0.20 39.50%
P/EPS -8.81 -15.64 -26.05 -50.00 1,391.22 100.47 25.95 -
EY -11.35 -6.40 -3.84 -2.00 0.07 1.00 3.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.46 0.46 0.45 0.52 0.49 -15.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 30/11/05 30/08/05 18/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.50 0.48 0.62 0.63 0.63 0.65 0.73 -
P/RPS 0.33 0.29 0.34 0.33 0.19 0.18 0.22 30.94%
P/EPS -8.81 -13.90 -26.05 -50.81 1,413.66 91.98 27.86 -
EY -11.35 -7.19 -3.84 -1.97 0.07 1.09 3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.46 0.46 0.46 0.47 0.52 -18.82%

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