[TRC] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 56.57%
YoY- 2582.63%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 137,348 121,660 125,983 101,549 73,029 54,403 67,013 61.28%
PBT 16,890 11,506 7,733 13,044 9,455 1,873 5,913 101.18%
Tax -4,913 -3,539 -2,358 -2,850 -2,944 962 -1,395 131.30%
NP 11,977 7,967 5,375 10,194 6,511 2,835 4,518 91.43%
-
NP to SH 11,977 7,967 5,375 10,194 6,511 2,835 4,518 91.43%
-
Tax Rate 29.09% 30.76% 30.49% 21.85% 31.14% -51.36% 23.59% -
Total Cost 125,371 113,693 120,608 91,355 66,518 51,568 62,495 58.99%
-
Net Worth 236,185 142,389 205,397 197,303 179,235 92,372 129,349 49.33%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 236,185 142,389 205,397 197,303 179,235 92,372 129,349 49.33%
NOSH 140,586 142,389 133,374 131,535 121,928 92,372 92,392 32.25%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.72% 6.55% 4.27% 10.04% 8.92% 5.21% 6.74% -
ROE 5.07% 5.60% 2.62% 5.17% 3.63% 3.07% 3.49% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 97.70 85.44 94.46 77.20 59.89 58.89 72.53 21.94%
EPS 8.52 4.58 4.03 7.75 5.34 2.69 4.89 44.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.00 1.54 1.50 1.47 1.00 1.40 12.91%
Adjusted Per Share Value based on latest NOSH - 131,535
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 29.30 25.95 26.88 21.66 15.58 11.61 14.30 61.24%
EPS 2.55 1.70 1.15 2.17 1.39 0.60 0.96 91.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5038 0.3038 0.4382 0.4209 0.3824 0.1971 0.2759 49.34%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.71 1.05 0.82 0.68 0.65 0.55 0.47 -
P/RPS 0.73 1.23 0.87 0.88 1.09 0.93 0.65 8.03%
P/EPS 8.33 18.77 20.35 8.77 12.17 17.92 9.61 -9.08%
EY 12.00 5.33 4.91 11.40 8.22 5.58 10.40 10.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 1.05 0.53 0.45 0.44 0.55 0.34 15.11%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 27/02/08 22/11/07 23/08/07 22/05/07 26/02/07 27/11/06 -
Price 0.75 0.85 0.89 0.72 0.67 0.82 0.50 -
P/RPS 0.77 0.99 0.94 0.93 1.12 1.39 0.69 7.58%
P/EPS 8.80 15.19 22.08 9.29 12.55 26.72 10.22 -9.48%
EY 11.36 6.58 4.53 10.76 7.97 3.74 9.78 10.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.85 0.58 0.48 0.46 0.82 0.36 16.02%

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