[TRC] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -96.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 324,684 238,009 152,314 74,697 321,838 236,467 150,844 66.47%
PBT 13,066 11,161 4,249 833 25,667 27,090 14,962 -8.61%
Tax -4,382 -1,368 -1,344 -208 -8,220 -7,446 -6,484 -22.93%
NP 8,684 9,793 2,905 625 17,447 19,644 8,478 1.60%
-
NP to SH 8,684 9,793 2,905 625 17,447 22,039 8,478 1.60%
-
Tax Rate 33.54% 12.26% 31.63% 24.97% 32.03% 27.49% 43.34% -
Total Cost 316,000 228,216 149,409 74,072 304,391 216,823 142,366 69.91%
-
Net Worth 113,386 120,314 112,741 112,500 75,040 56,862 40,790 97.33%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 2,345 - - -
Div Payout % - - - - 13.44% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 113,386 120,314 112,741 112,500 75,040 56,862 40,790 97.33%
NOSH 69,991 69,950 69,166 69,444 46,900 39,215 26,660 89.97%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.67% 4.11% 1.91% 0.84% 5.42% 8.31% 5.62% -
ROE 7.66% 8.14% 2.58% 0.56% 23.25% 38.76% 20.78% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 463.89 340.26 220.21 107.56 686.21 603.00 565.80 -12.36%
EPS 10.17 14.00 4.20 0.90 37.20 56.20 31.80 -53.13%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.62 1.72 1.63 1.62 1.60 1.45 1.53 3.87%
Adjusted Per Share Value based on latest NOSH - 69,444
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 69.26 50.77 32.49 15.93 68.66 50.44 32.18 66.46%
EPS 1.85 2.09 0.62 0.13 3.72 4.70 1.81 1.46%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.2419 0.2567 0.2405 0.24 0.1601 0.1213 0.087 97.36%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 1.05 0.95 0.68 0.71 0.98 0.88 0.00 -
P/RPS 0.23 0.28 0.31 0.66 0.14 0.15 0.00 -
P/EPS 8.46 6.79 16.19 78.89 2.63 1.57 0.00 -
EY 11.82 14.74 6.18 1.27 37.96 63.86 0.00 -
DY 0.00 0.00 0.00 0.00 5.10 0.00 0.00 -
P/NAPS 0.65 0.55 0.42 0.44 0.61 0.61 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 29/03/04 18/11/03 26/08/03 30/05/03 03/04/03 22/11/02 01/08/02 -
Price 0.95 1.16 0.77 0.70 0.71 0.99 0.00 -
P/RPS 0.20 0.34 0.35 0.65 0.10 0.16 0.00 -
P/EPS 7.66 8.29 18.33 77.78 1.91 1.76 0.00 -
EY 13.06 12.07 5.45 1.29 52.39 56.77 0.00 -
DY 0.00 0.00 0.00 0.00 7.04 0.00 0.00 -
P/NAPS 0.59 0.67 0.47 0.43 0.44 0.68 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