[TRC] QoQ TTM 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- 30.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 304,767 304,695 308,720 234,023 167,265 81,642 0 -
PBT 15,829 15,021 23,231 22,398 17,730 11,626 0 -
Tax -1,869 -2,675 -4,820 -4,612 -4,110 -3,281 0 -
NP 13,960 12,346 18,411 17,786 13,620 8,345 0 -
-
NP to SH 13,960 12,346 18,411 17,786 13,620 8,345 0 -
-
Tax Rate 11.81% 17.81% 20.75% 20.59% 23.18% 28.22% - -
Total Cost 290,807 292,349 290,309 216,237 153,645 73,297 0 -
-
Net Worth 70,295 69,090 112,500 69,581 57,355 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 - - - - - - - -
Div Payout % - - - - - - - -
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 70,295 69,090 112,500 69,581 57,355 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 4.58% 4.05% 5.96% 7.60% 8.14% 10.22% 0.00% -
ROE 19.86% 17.87% 16.37% 25.56% 23.75% 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 433.55 441.01 444.56 336.33 291.63 164.36 0.00 -
EPS 19.86 17.87 26.51 25.56 23.75 16.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.62 1.00 1.00 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 63.43 63.41 64.25 48.70 34.81 16.99 0.00 -
EPS 2.91 2.57 3.83 3.70 2.83 1.74 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1463 0.1438 0.2341 0.1448 0.1194 0.1582 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 0.22 0.15 0.16 0.29 0.30 0.00 0.00 -
P/EPS 4.78 3.81 2.68 3.83 3.71 0.00 0.00 -
EY 20.90 26.28 37.34 26.08 26.98 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.68 0.44 0.98 0.88 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 - - - - -
Price 1.16 0.77 0.70 0.00 0.00 0.00 0.00 -
P/RPS 0.27 0.17 0.16 0.00 0.00 0.00 0.00 -
P/EPS 5.84 4.31 2.64 0.00 0.00 0.00 0.00 -
EY 17.12 23.21 37.87 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.77 0.43 0.00 0.00 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