[TRC] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -47.27%
YoY- 18.97%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 198,846 137,348 121,660 125,983 101,549 73,029 54,403 137.46%
PBT 13,433 16,890 11,506 7,733 13,044 9,455 1,873 272.34%
Tax -2,823 -4,913 -3,539 -2,358 -2,850 -2,944 962 -
NP 10,610 11,977 7,967 5,375 10,194 6,511 2,835 141.24%
-
NP to SH 10,610 11,977 7,967 5,375 10,194 6,511 2,835 141.24%
-
Tax Rate 21.02% 29.09% 30.76% 30.49% 21.85% 31.14% -51.36% -
Total Cost 188,236 125,371 113,693 120,608 91,355 66,518 51,568 137.25%
-
Net Worth 232,609 236,185 142,389 205,397 197,303 179,235 92,372 85.19%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 232,609 236,185 142,389 205,397 197,303 179,235 92,372 85.19%
NOSH 150,070 140,586 142,389 133,374 131,535 121,928 92,372 38.23%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.34% 8.72% 6.55% 4.27% 10.04% 8.92% 5.21% -
ROE 4.56% 5.07% 5.60% 2.62% 5.17% 3.63% 3.07% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 132.50 97.70 85.44 94.46 77.20 59.89 58.89 71.78%
EPS 7.07 8.52 4.58 4.03 7.75 5.34 2.69 90.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.68 1.00 1.54 1.50 1.47 1.00 33.96%
Adjusted Per Share Value based on latest NOSH - 133,374
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 42.42 29.30 25.95 26.88 21.66 15.58 11.61 137.41%
EPS 2.26 2.55 1.70 1.15 2.17 1.39 0.60 142.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4962 0.5038 0.3038 0.4382 0.4209 0.3824 0.1971 85.16%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.67 0.71 1.05 0.82 0.68 0.65 0.55 -
P/RPS 0.51 0.73 1.23 0.87 0.88 1.09 0.93 -33.02%
P/EPS 9.48 8.33 18.77 20.35 8.77 12.17 17.92 -34.61%
EY 10.55 12.00 5.33 4.91 11.40 8.22 5.58 52.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 1.05 0.53 0.45 0.44 0.55 -15.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 27/02/08 22/11/07 23/08/07 22/05/07 26/02/07 -
Price 0.56 0.75 0.85 0.89 0.72 0.67 0.82 -
P/RPS 0.42 0.77 0.99 0.94 0.93 1.12 1.39 -55.00%
P/EPS 7.92 8.80 15.19 22.08 9.29 12.55 26.72 -55.57%
EY 12.63 11.36 6.58 4.53 10.76 7.97 3.74 125.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.85 0.58 0.48 0.46 0.82 -42.26%

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