[TRC] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -93.71%
YoY- -12.64%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 304,438 243,669 151,495 75,547 324,684 238,009 152,314 58.34%
PBT 379 751 1,178 718 13,066 11,161 4,249 -79.88%
Tax -338 -265 4 -172 -4,382 -1,368 -1,344 -59.99%
NP 41 486 1,182 546 8,684 9,793 2,905 -94.08%
-
NP to SH 41 486 1,182 546 8,684 9,793 2,905 -94.08%
-
Tax Rate 89.18% 35.29% -0.34% 23.96% 33.54% 12.26% 31.63% -
Total Cost 304,397 243,183 150,313 75,001 316,000 228,216 149,409 60.36%
-
Net Worth 126,039 125,626 126,320 115,342 113,386 120,314 112,741 7.68%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 126,039 125,626 126,320 115,342 113,386 120,314 112,741 7.68%
NOSH 91,999 91,698 90,229 68,249 69,991 69,950 69,166 20.84%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.01% 0.20% 0.78% 0.72% 2.67% 4.11% 1.91% -
ROE 0.03% 0.39% 0.94% 0.47% 7.66% 8.14% 2.58% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 330.91 265.73 167.90 110.69 463.89 340.26 220.21 31.03%
EPS 0.04 0.53 1.31 0.80 10.17 14.00 4.20 -95.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.37 1.40 1.69 1.62 1.72 1.63 -10.89%
Adjusted Per Share Value based on latest NOSH - 68,249
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 64.94 51.98 32.32 16.12 69.26 50.77 32.49 58.34%
EPS 0.01 0.10 0.25 0.12 1.85 2.09 0.62 -93.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2689 0.268 0.2695 0.2461 0.2419 0.2567 0.2405 7.68%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.62 0.71 0.68 0.94 1.05 0.95 0.68 -
P/RPS 0.19 0.27 0.41 0.85 0.23 0.28 0.31 -27.73%
P/EPS 1,391.22 133.96 51.91 117.50 8.46 6.79 16.19 1821.19%
EY 0.07 0.75 1.93 0.85 11.82 14.74 6.18 -94.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.49 0.56 0.65 0.55 0.42 4.68%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 27/05/04 29/03/04 18/11/03 26/08/03 -
Price 0.63 0.65 0.73 0.79 0.95 1.16 0.77 -
P/RPS 0.19 0.24 0.43 0.71 0.20 0.34 0.35 -33.33%
P/EPS 1,413.66 122.64 55.73 98.75 7.66 8.29 18.33 1688.14%
EY 0.07 0.82 1.79 1.01 13.06 12.07 5.45 -94.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.52 0.47 0.59 0.67 0.47 -1.41%

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