[TRC] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 88.59%
YoY- 35.21%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 180,189 740,663 560,286 336,194 137,348 422,221 300,561 -28.87%
PBT 13,426 61,360 48,792 30,323 16,890 41,739 30,232 -41.76%
Tax -3,314 -15,722 -12,131 -7,736 -4,913 -11,692 -8,152 -45.09%
NP 10,112 45,638 36,661 22,587 11,977 30,047 22,080 -40.55%
-
NP to SH 10,112 45,638 36,661 22,587 11,977 30,047 22,080 -40.55%
-
Tax Rate 24.68% 25.62% 24.86% 25.51% 29.09% 28.01% 26.96% -
Total Cost 170,077 695,025 523,625 313,607 125,371 392,174 278,481 -27.99%
-
Net Worth 276,989 205,839 250,799 228,673 236,185 212,119 200,845 23.87%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 276,989 205,839 250,799 228,673 236,185 212,119 200,845 23.87%
NOSH 189,718 145,985 184,411 147,531 140,586 133,408 130,419 28.35%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.61% 6.16% 6.54% 6.72% 8.72% 7.12% 7.35% -
ROE 3.65% 22.17% 14.62% 9.88% 5.07% 14.17% 10.99% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 94.98 507.35 303.82 227.88 97.70 316.49 230.46 -44.58%
EPS 5.33 24.83 19.88 15.31 8.52 18.21 16.93 -53.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.41 1.36 1.55 1.68 1.59 1.54 -3.49%
Adjusted Per Share Value based on latest NOSH - 150,070
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 38.44 158.00 119.52 71.72 29.30 90.07 64.12 -28.87%
EPS 2.16 9.74 7.82 4.82 2.55 6.41 4.71 -40.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5909 0.4391 0.535 0.4878 0.5038 0.4525 0.4285 23.86%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.43 0.41 0.50 0.67 0.71 1.05 0.82 -
P/RPS 0.45 0.08 0.16 0.29 0.73 0.33 0.36 16.02%
P/EPS 8.07 1.31 2.52 4.38 8.33 4.66 4.84 40.56%
EY 12.40 76.25 39.76 22.85 12.00 21.45 20.65 -28.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.37 0.43 0.42 0.66 0.53 -33.07%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 24/02/09 13/11/08 28/08/08 27/05/08 27/02/08 22/11/07 -
Price 0.54 0.50 0.45 0.56 0.75 0.85 0.89 -
P/RPS 0.57 0.10 0.15 0.25 0.77 0.27 0.39 28.75%
P/EPS 10.13 1.60 2.26 3.66 8.80 3.77 5.26 54.73%
EY 9.87 62.52 44.18 27.34 11.36 26.50 19.02 -35.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.33 0.36 0.45 0.53 0.58 -25.87%

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