[TRC] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1088.95%
YoY- 448.34%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 101,549 73,029 54,403 67,013 47,460 56,801 25,297 153.22%
PBT 13,044 9,455 1,873 5,913 1,606 3,721 -3,436 -
Tax -2,850 -2,944 962 -1,395 -1,226 -933 592 -
NP 10,194 6,511 2,835 4,518 380 2,788 -2,844 -
-
NP to SH 10,194 6,511 2,835 4,518 380 2,788 -2,844 -
-
Tax Rate 21.85% 31.14% -51.36% 23.59% 76.34% 25.07% - -
Total Cost 91,355 66,518 51,568 62,495 47,080 54,013 28,141 119.71%
-
Net Worth 197,303 179,235 92,372 129,349 125,121 123,705 120,902 38.73%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 197,303 179,235 92,372 129,349 125,121 123,705 120,902 38.73%
NOSH 131,535 121,928 92,372 92,392 92,682 92,317 92,291 26.72%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.04% 8.92% 5.21% 6.74% 0.80% 4.91% -11.24% -
ROE 5.17% 3.63% 3.07% 3.49% 0.30% 2.25% -2.35% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 77.20 59.89 58.89 72.53 51.21 61.53 27.41 99.81%
EPS 7.75 5.34 2.69 4.89 0.41 3.02 -3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.00 1.40 1.35 1.34 1.31 9.47%
Adjusted Per Share Value based on latest NOSH - 92,392
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.66 15.58 11.61 14.30 10.12 12.12 5.40 153.09%
EPS 2.17 1.39 0.60 0.96 0.08 0.59 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4209 0.3824 0.1971 0.2759 0.2669 0.2639 0.2579 38.74%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.68 0.65 0.55 0.47 0.48 0.50 0.50 -
P/RPS 0.88 1.09 0.93 0.65 0.94 0.81 1.82 -38.47%
P/EPS 8.77 12.17 17.92 9.61 117.07 16.56 -16.23 -
EY 11.40 8.22 5.58 10.40 0.85 6.04 -6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.55 0.34 0.36 0.37 0.38 11.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 22/05/07 26/02/07 27/11/06 29/08/06 30/05/06 27/02/06 -
Price 0.72 0.67 0.82 0.50 0.47 0.50 0.50 -
P/RPS 0.93 1.12 1.39 0.69 0.92 0.81 1.82 -36.16%
P/EPS 9.29 12.55 26.72 10.22 114.63 16.56 -16.23 -
EY 10.76 7.97 3.74 9.78 0.87 6.04 -6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.82 0.36 0.35 0.37 0.38 16.90%

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