[TRC] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -29.34%
YoY- -42.27%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 97,032 108,764 72,676 117,861 163,082 180,189 180,377 -33.93%
PBT 9,768 6,138 -797 11,075 15,075 13,426 12,569 -15.51%
Tax -2,257 -3,086 -1,646 -2,950 -3,576 -3,314 -3,593 -26.71%
NP 7,511 3,052 -2,443 8,125 11,499 10,112 8,976 -11.22%
-
NP to SH 7,511 3,052 -2,443 8,125 11,499 10,112 8,976 -11.22%
-
Tax Rate 23.11% 50.28% - 26.64% 23.72% 24.68% 28.59% -
Total Cost 89,521 105,712 75,119 109,736 151,583 170,077 171,401 -35.22%
-
Net Worth 297,784 290,034 286,228 287,878 287,948 276,989 267,167 7.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 7,518 10,892 - - -
Div Payout % - - - 92.54% 94.73% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 297,784 290,034 286,228 287,878 287,948 276,989 267,167 7.52%
NOSH 189,671 189,565 189,555 189,393 189,439 189,718 189,480 0.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.74% 2.81% -3.36% 6.89% 7.05% 5.61% 4.98% -
ROE 2.52% 1.05% -0.85% 2.82% 3.99% 3.65% 3.36% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 51.16 57.38 38.34 62.23 86.09 94.98 95.20 -33.97%
EPS 3.96 1.61 -1.29 4.29 6.07 5.33 4.73 -11.19%
DPS 0.00 0.00 0.00 3.97 5.75 0.00 0.00 -
NAPS 1.57 1.53 1.51 1.52 1.52 1.46 1.41 7.44%
Adjusted Per Share Value based on latest NOSH - 189,393
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.70 23.20 15.50 25.14 34.79 38.44 38.48 -33.93%
EPS 1.60 0.65 -0.52 1.73 2.45 2.16 1.91 -11.16%
DPS 0.00 0.00 0.00 1.60 2.32 0.00 0.00 -
NAPS 0.6352 0.6187 0.6106 0.6141 0.6143 0.5909 0.5699 7.52%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.48 0.48 0.58 0.62 0.53 0.43 0.41 -
P/RPS 0.94 0.84 1.51 1.00 0.62 0.45 0.43 68.67%
P/EPS 12.12 29.81 -45.00 14.45 8.73 8.07 8.65 25.29%
EY 8.25 3.35 -2.22 6.92 11.45 12.40 11.55 -20.14%
DY 0.00 0.00 0.00 6.40 10.85 0.00 0.00 -
P/NAPS 0.31 0.31 0.38 0.41 0.35 0.29 0.29 4.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 31/05/10 25/02/10 25/11/09 27/08/09 27/05/09 24/02/09 -
Price 0.42 0.46 0.56 0.61 0.60 0.54 0.50 -
P/RPS 0.82 0.80 1.46 0.98 0.70 0.57 0.53 33.87%
P/EPS 10.61 28.57 -43.45 14.22 9.88 10.13 10.55 0.37%
EY 9.43 3.50 -2.30 7.03 10.12 9.87 9.47 -0.28%
DY 0.00 0.00 0.00 6.51 9.58 0.00 0.00 -
P/NAPS 0.27 0.30 0.37 0.40 0.39 0.37 0.35 -15.92%

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