[TRC] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 237.11%
YoY- -55.57%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 151,495 75,547 324,684 238,009 152,314 74,697 321,838 -39.51%
PBT 1,178 718 13,066 11,161 4,249 833 25,667 -87.20%
Tax 4 -172 -4,382 -1,368 -1,344 -208 -8,220 -
NP 1,182 546 8,684 9,793 2,905 625 17,447 -83.40%
-
NP to SH 1,182 546 8,684 9,793 2,905 625 17,447 -83.40%
-
Tax Rate -0.34% 23.96% 33.54% 12.26% 31.63% 24.97% 32.03% -
Total Cost 150,313 75,001 316,000 228,216 149,409 74,072 304,391 -37.55%
-
Net Worth 126,320 115,342 113,386 120,314 112,741 112,500 75,040 41.55%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 2,345 -
Div Payout % - - - - - - 13.44% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 126,320 115,342 113,386 120,314 112,741 112,500 75,040 41.55%
NOSH 90,229 68,249 69,991 69,950 69,166 69,444 46,900 54.74%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.78% 0.72% 2.67% 4.11% 1.91% 0.84% 5.42% -
ROE 0.94% 0.47% 7.66% 8.14% 2.58% 0.56% 23.25% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 167.90 110.69 463.89 340.26 220.21 107.56 686.21 -60.91%
EPS 1.31 0.80 10.17 14.00 4.20 0.90 37.20 -89.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.40 1.69 1.62 1.72 1.63 1.62 1.60 -8.52%
Adjusted Per Share Value based on latest NOSH - 70,295
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.32 16.12 69.26 50.77 32.49 15.93 68.66 -39.51%
EPS 0.25 0.12 1.85 2.09 0.62 0.13 3.72 -83.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.2695 0.2461 0.2419 0.2567 0.2405 0.24 0.1601 41.55%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.68 0.94 1.05 0.95 0.68 0.71 0.98 -
P/RPS 0.41 0.85 0.23 0.28 0.31 0.66 0.14 104.82%
P/EPS 51.91 117.50 8.46 6.79 16.19 78.89 2.63 631.67%
EY 1.93 0.85 11.82 14.74 6.18 1.27 37.96 -86.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.10 -
P/NAPS 0.49 0.56 0.65 0.55 0.42 0.44 0.61 -13.59%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 27/05/04 29/03/04 18/11/03 26/08/03 30/05/03 03/04/03 -
Price 0.73 0.79 0.95 1.16 0.77 0.70 0.71 -
P/RPS 0.43 0.71 0.20 0.34 0.35 0.65 0.10 164.66%
P/EPS 55.73 98.75 7.66 8.29 18.33 77.78 1.91 849.72%
EY 1.79 1.01 13.06 12.07 5.45 1.29 52.39 -89.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.04 -
P/NAPS 0.52 0.47 0.59 0.67 0.47 0.43 0.44 11.79%

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