[TRC] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 597.64%
YoY- 270.61%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 295,994 241,905 225,677 196,571 163,061 155,050 141,768 63.57%
PBT 30,285 18,847 13,113 7,804 1,750 -1,030 -4,810 -
Tax -6,227 -4,603 -2,592 -2,962 -2,723 -1,136 -427 499.83%
NP 24,058 14,244 10,521 4,842 -973 -2,166 -5,237 -
-
NP to SH 24,058 14,244 10,521 4,842 -973 -2,166 -5,237 -
-
Tax Rate 20.56% 24.42% 19.77% 37.95% 155.60% - - -
Total Cost 271,936 227,661 215,156 191,729 164,034 157,216 147,005 50.86%
-
Net Worth 197,303 179,235 92,372 92,392 92,682 92,317 120,902 38.73%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 197,303 179,235 92,372 92,392 92,682 92,317 120,902 38.73%
NOSH 131,535 121,928 92,372 92,392 92,682 92,317 92,291 26.72%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.13% 5.89% 4.66% 2.46% -0.60% -1.40% -3.69% -
ROE 12.19% 7.95% 11.39% 5.24% -1.05% -2.35% -4.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 225.03 198.40 244.31 212.76 175.93 167.95 153.61 29.07%
EPS 18.29 11.68 11.39 5.24 -1.05 -2.35 -5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.00 1.00 1.00 1.00 1.31 9.47%
Adjusted Per Share Value based on latest NOSH - 92,392
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 63.14 51.60 48.14 41.93 34.78 33.08 30.24 63.58%
EPS 5.13 3.04 2.24 1.03 -0.21 -0.46 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4209 0.3824 0.1971 0.1971 0.1977 0.1969 0.2579 38.74%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.68 0.65 0.55 0.47 0.48 0.50 0.50 -
P/RPS 0.30 0.33 0.23 0.22 0.27 0.30 0.33 -6.17%
P/EPS 3.72 5.56 4.83 8.97 -45.72 -21.31 -8.81 -
EY 26.90 17.97 20.71 11.15 -2.19 -4.69 -11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.55 0.47 0.48 0.50 0.38 11.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 22/05/07 26/02/07 27/11/06 29/08/06 30/05/06 27/02/06 -
Price 0.72 0.67 0.82 0.50 0.47 0.50 0.50 -
P/RPS 0.32 0.34 0.34 0.24 0.27 0.30 0.33 -2.03%
P/EPS 3.94 5.74 7.20 9.54 -44.77 -21.31 -8.81 -
EY 25.40 17.44 13.89 10.48 -2.23 -4.69 -11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.82 0.50 0.47 0.50 0.38 16.90%

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