[TRC] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -11.32%
YoY- -50.23%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 243,669 151,495 75,547 324,684 238,009 152,314 74,697 119.48%
PBT 751 1,178 718 13,066 11,161 4,249 833 -6.65%
Tax -265 4 -172 -4,382 -1,368 -1,344 -208 17.47%
NP 486 1,182 546 8,684 9,793 2,905 625 -15.40%
-
NP to SH 486 1,182 546 8,684 9,793 2,905 625 -15.40%
-
Tax Rate 35.29% -0.34% 23.96% 33.54% 12.26% 31.63% 24.97% -
Total Cost 243,183 150,313 75,001 316,000 228,216 149,409 74,072 120.41%
-
Net Worth 125,626 126,320 115,342 113,386 120,314 112,741 112,500 7.61%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 125,626 126,320 115,342 113,386 120,314 112,741 112,500 7.61%
NOSH 91,698 90,229 68,249 69,991 69,950 69,166 69,444 20.29%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.20% 0.78% 0.72% 2.67% 4.11% 1.91% 0.84% -
ROE 0.39% 0.94% 0.47% 7.66% 8.14% 2.58% 0.56% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 265.73 167.90 110.69 463.89 340.26 220.21 107.56 82.45%
EPS 0.53 1.31 0.80 10.17 14.00 4.20 0.90 -29.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.40 1.69 1.62 1.72 1.63 1.62 -10.54%
Adjusted Per Share Value based on latest NOSH - 70,112
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 51.98 32.32 16.12 69.26 50.77 32.49 15.93 119.52%
EPS 0.10 0.25 0.12 1.85 2.09 0.62 0.13 -16.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.268 0.2695 0.2461 0.2419 0.2567 0.2405 0.24 7.61%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.71 0.68 0.94 1.05 0.95 0.68 0.71 -
P/RPS 0.27 0.41 0.85 0.23 0.28 0.31 0.66 -44.80%
P/EPS 133.96 51.91 117.50 8.46 6.79 16.19 78.89 42.19%
EY 0.75 1.93 0.85 11.82 14.74 6.18 1.27 -29.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.56 0.65 0.55 0.42 0.44 11.74%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 27/05/04 29/03/04 18/11/03 26/08/03 30/05/03 -
Price 0.65 0.73 0.79 0.95 1.16 0.77 0.70 -
P/RPS 0.24 0.43 0.71 0.20 0.34 0.35 0.65 -48.43%
P/EPS 122.64 55.73 98.75 7.66 8.29 18.33 77.78 35.35%
EY 0.82 1.79 1.01 13.06 12.07 5.45 1.29 -26.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.47 0.59 0.67 0.47 0.43 6.09%

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