[TRC] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
03-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -66.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 85,695 77,617 74,697 85,371 85,623 81,642 0 -
PBT 6,912 3,416 833 4,602 12,128 11,626 0 -
Tax -23 -1,136 -208 -775 -829 -3,281 0 -
NP 6,889 2,280 625 3,827 11,299 8,345 0 -
-
NP to SH 6,889 2,280 625 3,827 11,299 8,345 0 -
-
Tax Rate 0.33% 33.26% 24.97% 16.84% 6.84% 28.22% - -
Total Cost 78,806 75,337 74,072 81,544 74,324 73,297 0 -
-
Net Worth 120,908 112,618 112,500 111,330 83,165 75,999 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 3,479 - - - -
Div Payout % - - - 90.91% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 120,908 112,618 112,500 111,330 83,165 75,999 0 -
NOSH 70,295 69,090 69,444 69,581 57,355 49,672 0 -
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.04% 2.94% 0.84% 4.48% 13.20% 10.22% 0.00% -
ROE 5.70% 2.02% 0.56% 3.44% 13.59% 10.98% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 121.91 112.34 107.56 122.69 149.29 164.36 0.00 -
EPS 9.80 3.30 0.90 5.50 19.70 16.80 0.00 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.72 1.63 1.62 1.60 1.45 1.53 0.00 -
Adjusted Per Share Value based on latest NOSH - 69,581
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 18.28 16.56 15.93 18.21 18.27 17.42 0.00 -
EPS 1.47 0.49 0.13 0.82 2.41 1.78 0.00 -
DPS 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
NAPS 0.2579 0.2402 0.24 0.2375 0.1774 0.1621 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 0.95 0.68 0.71 0.98 0.88 0.00 0.00 -
P/RPS 0.78 0.61 0.66 0.80 0.59 0.00 0.00 -
P/EPS 9.69 20.61 78.89 17.82 4.47 0.00 0.00 -
EY 10.32 4.85 1.27 5.61 22.39 0.00 0.00 -
DY 0.00 0.00 0.00 5.10 0.00 0.00 0.00 -
P/NAPS 0.55 0.42 0.44 0.61 0.61 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 26/08/03 30/05/03 03/04/03 22/11/02 01/08/02 - -
Price 1.16 0.77 0.70 0.71 0.99 0.00 0.00 -
P/RPS 0.95 0.69 0.65 0.58 0.66 0.00 0.00 -
P/EPS 11.84 23.33 77.78 12.91 5.03 0.00 0.00 -
EY 8.45 4.29 1.29 7.75 19.90 0.00 0.00 -
DY 0.00 0.00 0.00 7.04 0.00 0.00 0.00 -
P/NAPS 0.67 0.47 0.43 0.44 0.68 0.00 0.00 -

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