[TRC] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 264.8%
YoY- -72.68%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 75,547 86,675 85,695 77,617 74,697 85,371 85,623 -8.00%
PBT 718 1,904 6,912 3,416 833 4,602 12,128 -84.78%
Tax -172 -3,013 -23 -1,136 -208 -775 -829 -64.91%
NP 546 -1,109 6,889 2,280 625 3,827 11,299 -86.70%
-
NP to SH 546 -1,109 6,889 2,280 625 3,827 11,299 -86.70%
-
Tax Rate 23.96% 158.25% 0.33% 33.26% 24.97% 16.84% 6.84% -
Total Cost 75,001 87,784 78,806 75,337 74,072 81,544 74,324 0.60%
-
Net Worth 115,342 119,893 120,908 112,618 112,500 111,330 83,165 24.34%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 3,479 - -
Div Payout % - - - - - 90.91% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 115,342 119,893 120,908 112,618 112,500 111,330 83,165 24.34%
NOSH 68,249 70,112 70,295 69,090 69,444 69,581 57,355 12.28%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.72% -1.28% 8.04% 2.94% 0.84% 4.48% 13.20% -
ROE 0.47% -0.92% 5.70% 2.02% 0.56% 3.44% 13.59% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 110.69 123.62 121.91 112.34 107.56 122.69 149.29 -18.06%
EPS 0.80 -1.30 9.80 3.30 0.90 5.50 19.70 -88.16%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.69 1.71 1.72 1.63 1.62 1.60 1.45 10.74%
Adjusted Per Share Value based on latest NOSH - 69,090
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 16.12 18.49 18.28 16.56 15.93 18.21 18.27 -8.00%
EPS 0.12 -0.24 1.47 0.49 0.13 0.82 2.41 -86.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.74 0.00 -
NAPS 0.2461 0.2558 0.2579 0.2402 0.24 0.2375 0.1774 24.36%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.94 1.05 0.95 0.68 0.71 0.98 0.88 -
P/RPS 0.85 0.85 0.78 0.61 0.66 0.80 0.59 27.53%
P/EPS 117.50 -66.38 9.69 20.61 78.89 17.82 4.47 782.31%
EY 0.85 -1.51 10.32 4.85 1.27 5.61 22.39 -88.68%
DY 0.00 0.00 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 0.56 0.61 0.55 0.42 0.44 0.61 0.61 -5.53%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 29/03/04 18/11/03 26/08/03 30/05/03 03/04/03 22/11/02 -
Price 0.79 0.95 1.16 0.77 0.70 0.71 0.99 -
P/RPS 0.71 0.77 0.95 0.69 0.65 0.58 0.66 4.98%
P/EPS 98.75 -60.06 11.84 23.33 77.78 12.91 5.03 626.42%
EY 1.01 -1.66 8.45 4.29 1.29 7.75 19.90 -86.26%
DY 0.00 0.00 0.00 0.00 0.00 7.04 0.00 -
P/NAPS 0.47 0.56 0.67 0.47 0.43 0.44 0.68 -21.80%

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