[TRC] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 117.29%
YoY- 300.9%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 354,964 295,994 241,905 225,677 196,571 163,061 155,050 73.61%
PBT 32,105 30,285 18,847 13,113 7,804 1,750 -1,030 -
Tax -7,190 -6,227 -4,603 -2,592 -2,962 -2,723 -1,136 241.77%
NP 24,915 24,058 14,244 10,521 4,842 -973 -2,166 -
-
NP to SH 24,915 24,058 14,244 10,521 4,842 -973 -2,166 -
-
Tax Rate 22.40% 20.56% 24.42% 19.77% 37.95% 155.60% - -
Total Cost 330,049 271,936 227,661 215,156 191,729 164,034 157,216 63.87%
-
Net Worth 133,374 197,303 179,235 92,372 92,392 92,682 92,317 27.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 133,374 197,303 179,235 92,372 92,392 92,682 92,317 27.77%
NOSH 133,374 131,535 121,928 92,372 92,392 92,682 92,317 27.77%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.02% 8.13% 5.89% 4.66% 2.46% -0.60% -1.40% -
ROE 18.68% 12.19% 7.95% 11.39% 5.24% -1.05% -2.35% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 266.14 225.03 198.40 244.31 212.76 175.93 167.95 35.88%
EPS 18.68 18.29 11.68 11.39 5.24 -1.05 -2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.50 1.47 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 92,372
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 75.72 63.14 51.60 48.14 41.93 34.78 33.08 73.59%
EPS 5.31 5.13 3.04 2.24 1.03 -0.21 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2845 0.4209 0.3824 0.1971 0.1971 0.1977 0.1969 27.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.82 0.68 0.65 0.55 0.47 0.48 0.50 -
P/RPS 0.31 0.30 0.33 0.23 0.22 0.27 0.30 2.20%
P/EPS 4.39 3.72 5.56 4.83 8.97 -45.72 -21.31 -
EY 22.78 26.90 17.97 20.71 11.15 -2.19 -4.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.45 0.44 0.55 0.47 0.48 0.50 39.02%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 22/05/07 26/02/07 27/11/06 29/08/06 30/05/06 -
Price 0.89 0.72 0.67 0.82 0.50 0.47 0.50 -
P/RPS 0.33 0.32 0.34 0.34 0.24 0.27 0.30 6.55%
P/EPS 4.76 3.94 5.74 7.20 9.54 -44.77 -21.31 -
EY 20.99 25.40 17.44 13.89 10.48 -2.23 -4.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.48 0.46 0.82 0.50 0.47 0.50 46.82%

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