[TRC] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -108.95%
YoY- -104.46%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 235,911 272,411 304,439 330,344 323,866 325,534 324,684 -19.19%
PBT -2,032 -398 379 2,655 9,994 12,950 13,065 -
Tax -205 -390 -338 -3,278 -3,032 -4,344 -4,380 -87.03%
NP -2,237 -788 41 -623 6,962 8,606 8,685 -
-
NP to SH -2,237 -788 41 -623 6,962 8,606 8,685 -
-
Tax Rate - - 89.18% 123.47% 30.34% 33.54% 33.52% -
Total Cost 238,148 273,199 304,398 330,967 316,904 316,928 315,999 -17.19%
-
Net Worth 124,721 124,154 124,799 127,136 129,043 115,342 119,893 2.66%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 124,721 124,154 124,799 127,136 129,043 115,342 119,893 2.66%
NOSH 92,386 91,290 91,764 92,800 92,173 68,249 70,112 20.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.95% -0.29% 0.01% -0.19% 2.15% 2.64% 2.67% -
ROE -1.79% -0.63% 0.03% -0.49% 5.40% 7.46% 7.24% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 255.35 298.40 331.76 355.97 351.36 476.97 463.09 -32.78%
EPS -2.42 -0.86 0.04 -0.67 7.55 12.61 12.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.36 1.36 1.37 1.40 1.69 1.71 -14.59%
Adjusted Per Share Value based on latest NOSH - 92,800
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 50.33 58.11 64.94 70.47 69.09 69.44 69.26 -19.18%
EPS -0.48 -0.17 0.01 -0.13 1.49 1.84 1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2661 0.2649 0.2662 0.2712 0.2753 0.2461 0.2558 2.66%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.62 0.62 0.62 0.71 0.68 0.94 1.05 -
P/RPS 0.24 0.21 0.19 0.20 0.19 0.20 0.23 2.88%
P/EPS -25.61 -71.83 1,387.66 -105.76 9.00 7.45 8.48 -
EY -3.91 -1.39 0.07 -0.95 11.11 13.41 11.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.46 0.52 0.49 0.56 0.61 -17.16%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 18/05/05 28/02/05 30/11/04 30/08/04 27/05/04 29/03/04 -
Price 0.62 0.63 0.63 0.65 0.73 0.79 0.95 -
P/RPS 0.24 0.21 0.19 0.18 0.21 0.17 0.21 9.31%
P/EPS -25.61 -72.99 1,410.04 -96.82 9.66 6.27 7.67 -
EY -3.91 -1.37 0.07 -1.03 10.35 15.96 13.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.46 0.47 0.52 0.47 0.56 -12.30%

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