[TRC] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 13.07%
YoY- 2.5%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 323,866 325,534 324,684 304,767 304,695 308,720 234,023 24.21%
PBT 9,994 12,950 13,065 15,829 15,021 23,231 22,398 -41.63%
Tax -3,032 -4,344 -4,380 -1,869 -2,675 -4,820 -4,612 -24.41%
NP 6,962 8,606 8,685 13,960 12,346 18,411 17,786 -46.52%
-
NP to SH 6,962 8,606 8,685 13,960 12,346 18,411 17,786 -46.52%
-
Tax Rate 30.34% 33.54% 33.52% 11.81% 17.81% 20.75% 20.59% -
Total Cost 316,904 316,928 315,999 290,807 292,349 290,309 216,237 29.05%
-
Net Worth 129,043 115,342 119,893 70,295 69,090 112,500 69,581 51.00%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 129,043 115,342 119,893 70,295 69,090 112,500 69,581 51.00%
NOSH 92,173 68,249 70,112 70,295 69,090 69,444 69,581 20.63%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.15% 2.64% 2.67% 4.58% 4.05% 5.96% 7.60% -
ROE 5.40% 7.46% 7.24% 19.86% 17.87% 16.37% 25.56% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 351.36 476.97 463.09 433.55 441.01 444.56 336.33 2.96%
EPS 7.55 12.61 12.39 19.86 17.87 26.51 25.56 -55.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.69 1.71 1.00 1.00 1.62 1.00 25.17%
Adjusted Per Share Value based on latest NOSH - 70,295
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 69.09 69.44 69.26 65.01 65.00 65.86 49.92 24.21%
EPS 1.49 1.84 1.85 2.98 2.63 3.93 3.79 -46.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2753 0.2461 0.2558 0.15 0.1474 0.24 0.1484 51.03%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.68 0.94 1.05 0.95 0.68 0.71 0.98 -
P/RPS 0.19 0.20 0.23 0.22 0.15 0.16 0.29 -24.58%
P/EPS 9.00 7.45 8.48 4.78 3.81 2.68 3.83 76.84%
EY 11.11 13.41 11.80 20.90 26.28 37.34 26.08 -43.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.61 0.95 0.68 0.44 0.98 -37.03%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 27/05/04 29/03/04 18/11/03 26/08/03 30/05/03 - -
Price 0.73 0.79 0.95 1.16 0.77 0.70 0.00 -
P/RPS 0.21 0.17 0.21 0.27 0.17 0.16 0.00 -
P/EPS 9.66 6.27 7.67 5.84 4.31 2.64 0.00 -
EY 10.35 15.96 13.04 17.12 23.21 37.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.56 1.16 0.77 0.43 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