[TRC] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 159.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 152,314 74,697 321,838 236,467 150,844 0 0 -
PBT 4,249 833 25,667 27,090 14,962 0 0 -
Tax -1,344 -208 -8,220 -7,446 -6,484 0 0 -
NP 2,905 625 17,447 19,644 8,478 0 0 -
-
NP to SH 2,905 625 17,447 22,039 8,478 0 0 -
-
Tax Rate 31.63% 24.97% 32.03% 27.49% 43.34% - - -
Total Cost 149,409 74,072 304,391 216,823 142,366 0 0 -
-
Net Worth 112,741 112,500 75,040 56,862 40,790 0 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,345 - - - - -
Div Payout % - - 13.44% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 112,741 112,500 75,040 56,862 40,790 0 0 -
NOSH 69,166 69,444 46,900 39,215 26,660 0 0 -
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.91% 0.84% 5.42% 8.31% 5.62% 0.00% 0.00% -
ROE 2.58% 0.56% 23.25% 38.76% 20.78% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 220.21 107.56 686.21 603.00 565.80 0.00 0.00 -
EPS 4.20 0.90 37.20 56.20 31.80 0.00 0.00 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 1.60 1.45 1.53 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 57,355
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 32.49 15.93 68.66 50.44 32.18 0.00 0.00 -
EPS 0.62 0.13 3.72 4.70 1.81 0.00 0.00 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.2405 0.24 0.1601 0.1213 0.087 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 0.68 0.71 0.98 0.88 0.00 0.00 0.00 -
P/RPS 0.31 0.66 0.14 0.15 0.00 0.00 0.00 -
P/EPS 16.19 78.89 2.63 1.57 0.00 0.00 0.00 -
EY 6.18 1.27 37.96 63.86 0.00 0.00 0.00 -
DY 0.00 0.00 5.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.61 0.61 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 30/05/03 03/04/03 22/11/02 01/08/02 - - -
Price 0.77 0.70 0.71 0.99 0.00 0.00 0.00 -
P/RPS 0.35 0.65 0.10 0.16 0.00 0.00 0.00 -
P/EPS 18.33 77.78 1.91 1.76 0.00 0.00 0.00 -
EY 5.45 1.29 52.39 56.77 0.00 0.00 0.00 -
DY 0.00 0.00 7.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.44 0.68 0.00 0.00 0.00 -

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