[TRC] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -60.14%
YoY- 83.95%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 740,663 560,286 336,194 137,348 422,221 300,561 174,578 160.92%
PBT 61,360 48,792 30,323 16,890 41,739 30,232 22,499 94.60%
Tax -15,722 -12,131 -7,736 -4,913 -11,692 -8,152 -5,794 93.95%
NP 45,638 36,661 22,587 11,977 30,047 22,080 16,705 94.83%
-
NP to SH 45,638 36,661 22,587 11,977 30,047 22,080 16,705 94.83%
-
Tax Rate 25.62% 24.86% 25.51% 29.09% 28.01% 26.96% 25.75% -
Total Cost 695,025 523,625 313,607 125,371 392,174 278,481 157,873 167.41%
-
Net Worth 205,839 250,799 228,673 236,185 212,119 200,845 193,344 4.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 205,839 250,799 228,673 236,185 212,119 200,845 193,344 4.24%
NOSH 145,985 184,411 147,531 140,586 133,408 130,419 128,896 8.61%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.16% 6.54% 6.72% 8.72% 7.12% 7.35% 9.57% -
ROE 22.17% 14.62% 9.88% 5.07% 14.17% 10.99% 8.64% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 507.35 303.82 227.88 97.70 316.49 230.46 135.44 140.23%
EPS 24.83 19.88 15.31 8.52 18.21 16.93 12.96 53.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.55 1.68 1.59 1.54 1.50 -4.02%
Adjusted Per Share Value based on latest NOSH - 140,586
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 154.15 116.61 69.97 28.58 87.87 62.55 36.33 160.94%
EPS 9.50 7.63 4.70 2.49 6.25 4.60 3.48 94.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4284 0.522 0.4759 0.4915 0.4415 0.418 0.4024 4.24%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.50 0.67 0.71 1.05 0.82 0.68 -
P/RPS 0.08 0.16 0.29 0.73 0.33 0.36 0.50 -70.36%
P/EPS 1.31 2.52 4.38 8.33 4.66 4.84 5.25 -60.19%
EY 76.25 39.76 22.85 12.00 21.45 20.65 19.06 150.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.43 0.42 0.66 0.53 0.45 -25.29%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 13/11/08 28/08/08 27/05/08 27/02/08 22/11/07 23/08/07 -
Price 0.50 0.45 0.56 0.75 0.85 0.89 0.72 -
P/RPS 0.10 0.15 0.25 0.77 0.27 0.39 0.53 -66.93%
P/EPS 1.60 2.26 3.66 8.80 3.77 5.26 5.56 -56.24%
EY 62.52 44.18 27.34 11.36 26.50 19.02 18.00 128.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.36 0.45 0.53 0.58 0.48 -18.91%

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