[TRC] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 32.18%
YoY- 187.31%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 336,194 137,348 422,221 300,561 174,578 73,029 225,677 30.46%
PBT 30,323 16,890 41,739 30,232 22,499 9,455 13,113 74.95%
Tax -7,736 -4,913 -11,692 -8,152 -5,794 -2,944 -2,592 107.43%
NP 22,587 11,977 30,047 22,080 16,705 6,511 10,521 66.49%
-
NP to SH 22,587 11,977 30,047 22,080 16,705 6,511 10,521 66.49%
-
Tax Rate 25.51% 29.09% 28.01% 26.96% 25.75% 31.14% 19.77% -
Total Cost 313,607 125,371 392,174 278,481 157,873 66,518 215,156 28.58%
-
Net Worth 228,673 236,185 212,119 200,845 193,344 179,235 132,086 44.22%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 228,673 236,185 212,119 200,845 193,344 179,235 132,086 44.22%
NOSH 147,531 140,586 133,408 130,419 128,896 121,928 92,368 36.67%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.72% 8.72% 7.12% 7.35% 9.57% 8.92% 4.66% -
ROE 9.88% 5.07% 14.17% 10.99% 8.64% 3.63% 7.97% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 227.88 97.70 316.49 230.46 135.44 59.89 244.32 -4.54%
EPS 15.31 8.52 18.21 16.93 12.96 5.34 9.98 33.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.68 1.59 1.54 1.50 1.47 1.43 5.52%
Adjusted Per Share Value based on latest NOSH - 133,374
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 71.72 29.30 90.07 64.12 37.24 15.58 48.14 30.47%
EPS 4.82 2.55 6.41 4.71 3.56 1.39 2.24 66.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4878 0.5038 0.4525 0.4285 0.4125 0.3824 0.2818 44.21%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.67 0.71 1.05 0.82 0.68 0.65 0.55 -
P/RPS 0.29 0.73 0.33 0.36 0.50 1.09 0.23 16.72%
P/EPS 4.38 8.33 4.66 4.84 5.25 12.17 4.83 -6.31%
EY 22.85 12.00 21.45 20.65 19.06 8.22 20.71 6.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.66 0.53 0.45 0.44 0.38 8.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 27/02/08 22/11/07 23/08/07 22/05/07 26/02/07 -
Price 0.56 0.75 0.85 0.89 0.72 0.67 0.82 -
P/RPS 0.25 0.77 0.27 0.39 0.53 1.12 0.34 -18.54%
P/EPS 3.66 8.80 3.77 5.26 5.56 12.55 7.20 -36.33%
EY 27.34 11.36 26.50 19.02 18.00 7.97 13.89 57.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.53 0.58 0.48 0.46 0.57 -26.40%

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