[TRC] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 59.44%
YoY- 83.95%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 740,663 747,048 672,388 549,392 422,221 400,748 349,156 64.71%
PBT 61,360 65,056 60,646 67,560 41,739 40,309 44,998 22.85%
Tax -15,722 -16,174 -15,472 -19,652 -11,692 -10,869 -11,588 22.44%
NP 45,638 48,881 45,174 47,908 30,047 29,440 33,410 22.99%
-
NP to SH 45,638 48,881 45,174 47,908 30,047 29,440 33,410 22.99%
-
Tax Rate 25.62% 24.86% 25.51% 29.09% 28.01% 26.96% 25.75% -
Total Cost 695,025 698,166 627,214 501,484 392,174 371,308 315,746 68.81%
-
Net Worth 205,839 250,799 228,673 236,185 212,119 200,845 193,344 4.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 205,839 250,799 228,673 236,185 212,119 200,845 193,344 4.24%
NOSH 145,985 184,411 147,531 140,586 133,408 130,419 128,896 8.61%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.16% 6.54% 6.72% 8.72% 7.12% 7.35% 9.57% -
ROE 22.17% 19.49% 19.75% 20.28% 14.17% 14.66% 17.28% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 507.35 405.10 455.76 390.78 316.49 307.28 270.88 51.65%
EPS 24.83 26.51 30.62 34.08 18.21 22.57 25.92 -2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.55 1.68 1.59 1.54 1.50 -4.02%
Adjusted Per Share Value based on latest NOSH - 140,586
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 158.00 159.36 143.44 117.20 90.07 85.49 74.48 64.72%
EPS 9.74 10.43 9.64 10.22 6.41 6.28 7.13 22.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4391 0.535 0.4878 0.5038 0.4525 0.4285 0.4125 4.23%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.50 0.67 0.71 1.05 0.82 0.68 -
P/RPS 0.08 0.12 0.15 0.18 0.33 0.27 0.25 -53.05%
P/EPS 1.31 1.89 2.19 2.08 4.66 3.63 2.62 -36.87%
EY 76.25 53.01 45.70 48.00 21.45 27.53 38.12 58.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.43 0.42 0.66 0.53 0.45 -25.29%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 13/11/08 28/08/08 27/05/08 27/02/08 22/11/07 23/08/07 -
Price 0.50 0.45 0.56 0.75 0.85 0.89 0.72 -
P/RPS 0.10 0.11 0.12 0.19 0.27 0.29 0.27 -48.27%
P/EPS 1.60 1.70 1.83 2.20 3.77 3.94 2.78 -30.69%
EY 62.52 58.90 54.68 45.44 26.50 25.36 36.00 44.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.36 0.45 0.53 0.58 0.48 -18.91%

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