[TRC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 142.58%
YoY- 421.15%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 174,578 73,029 225,677 171,274 104,261 56,801 141,769 14.93%
PBT 22,499 9,455 13,113 11,240 5,326 3,721 -4,810 -
Tax -5,794 -2,944 -2,592 -3,555 -2,158 -933 -426 472.51%
NP 16,705 6,511 10,521 7,685 3,168 2,788 -5,236 -
-
NP to SH 16,705 6,511 10,521 7,685 3,168 2,788 -5,237 -
-
Tax Rate 25.75% 31.14% 19.77% 31.63% 40.52% 25.07% - -
Total Cost 157,873 66,518 215,156 163,589 101,093 54,013 147,005 4.88%
-
Net Worth 193,344 179,235 132,086 129,314 124,688 123,705 120,938 36.84%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 193,344 179,235 132,086 129,314 124,688 123,705 120,938 36.84%
NOSH 128,896 121,928 92,368 92,367 92,361 92,317 92,319 24.99%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.57% 8.92% 4.66% 4.49% 3.04% 4.91% -3.69% -
ROE 8.64% 3.63% 7.97% 5.94% 2.54% 2.25% -4.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 135.44 59.89 244.32 185.43 112.88 61.53 153.56 -8.05%
EPS 12.96 5.34 9.98 8.32 3.43 3.02 -5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.43 1.40 1.35 1.34 1.31 9.47%
Adjusted Per Share Value based on latest NOSH - 92,392
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.24 15.58 48.14 36.54 22.24 12.12 30.24 14.93%
EPS 3.56 1.39 2.24 1.64 0.68 0.59 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4125 0.3824 0.2818 0.2759 0.266 0.2639 0.258 36.84%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.68 0.65 0.55 0.47 0.48 0.50 0.50 -
P/RPS 0.50 1.09 0.23 0.25 0.43 0.81 0.33 32.01%
P/EPS 5.25 12.17 4.83 5.65 13.99 16.56 -8.81 -
EY 19.06 8.22 20.71 17.70 7.15 6.04 -11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.38 0.34 0.36 0.37 0.38 11.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 22/05/07 26/02/07 27/11/06 29/08/06 30/05/06 27/02/06 -
Price 0.72 0.67 0.82 0.50 0.47 0.50 0.50 -
P/RPS 0.53 1.12 0.34 0.27 0.42 0.81 0.33 37.26%
P/EPS 5.56 12.55 7.20 6.01 13.70 16.56 -8.81 -
EY 18.00 7.97 13.89 16.64 7.30 6.04 -11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.57 0.36 0.35 0.37 0.38 16.90%

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