[TRC] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -38.11%
YoY- 133.54%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 422,221 300,561 174,578 73,029 225,677 171,274 104,261 153.41%
PBT 41,739 30,232 22,499 9,455 13,113 11,240 5,326 293.06%
Tax -11,692 -8,152 -5,794 -2,944 -2,592 -3,555 -2,158 207.53%
NP 30,047 22,080 16,705 6,511 10,521 7,685 3,168 346.23%
-
NP to SH 30,047 22,080 16,705 6,511 10,521 7,685 3,168 346.23%
-
Tax Rate 28.01% 26.96% 25.75% 31.14% 19.77% 31.63% 40.52% -
Total Cost 392,174 278,481 157,873 66,518 215,156 163,589 101,093 146.28%
-
Net Worth 212,119 200,845 193,344 179,235 132,086 129,314 124,688 42.36%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 212,119 200,845 193,344 179,235 132,086 129,314 124,688 42.36%
NOSH 133,408 130,419 128,896 121,928 92,368 92,367 92,361 27.69%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.12% 7.35% 9.57% 8.92% 4.66% 4.49% 3.04% -
ROE 14.17% 10.99% 8.64% 3.63% 7.97% 5.94% 2.54% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 316.49 230.46 135.44 59.89 244.32 185.43 112.88 98.46%
EPS 18.21 16.93 12.96 5.34 9.98 8.32 3.43 203.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.54 1.50 1.47 1.43 1.40 1.35 11.49%
Adjusted Per Share Value based on latest NOSH - 121,928
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 87.87 62.55 36.33 15.20 46.97 35.65 21.70 153.40%
EPS 6.25 4.60 3.48 1.36 2.19 1.60 0.66 345.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4415 0.418 0.4024 0.373 0.2749 0.2691 0.2595 42.37%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.05 0.82 0.68 0.65 0.55 0.47 0.48 -
P/RPS 0.33 0.36 0.50 1.09 0.23 0.25 0.43 -16.13%
P/EPS 4.66 4.84 5.25 12.17 4.83 5.65 13.99 -51.85%
EY 21.45 20.65 19.06 8.22 20.71 17.70 7.15 107.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.53 0.45 0.44 0.38 0.34 0.36 49.62%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 22/11/07 23/08/07 22/05/07 26/02/07 27/11/06 29/08/06 -
Price 0.85 0.89 0.72 0.67 0.82 0.50 0.47 -
P/RPS 0.27 0.39 0.53 1.12 0.34 0.27 0.42 -25.45%
P/EPS 3.77 5.26 5.56 12.55 7.20 6.01 13.70 -57.59%
EY 26.50 19.02 18.00 7.97 13.89 16.64 7.30 135.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.48 0.46 0.57 0.36 0.35 31.76%

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