[TRC] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 324,684 304,767 304,695 308,720 234,023 167,265 81,642 150.38%
PBT 13,065 15,829 15,021 23,231 22,398 17,730 11,626 8.06%
Tax -4,380 -1,869 -2,675 -4,820 -4,612 -4,110 -3,281 21.17%
NP 8,685 13,960 12,346 18,411 17,786 13,620 8,345 2.69%
-
NP to SH 8,685 13,960 12,346 18,411 17,786 13,620 8,345 2.69%
-
Tax Rate 33.52% 11.81% 17.81% 20.75% 20.59% 23.18% 28.22% -
Total Cost 315,999 290,807 292,349 290,309 216,237 153,645 73,297 164.18%
-
Net Worth 119,893 70,295 69,090 112,500 69,581 57,355 75,999 35.40%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 119,893 70,295 69,090 112,500 69,581 57,355 75,999 35.40%
NOSH 70,112 70,295 69,090 69,444 69,581 57,355 49,672 25.75%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.67% 4.58% 4.05% 5.96% 7.60% 8.14% 10.22% -
ROE 7.24% 19.86% 17.87% 16.37% 25.56% 23.75% 10.98% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 463.09 433.55 441.01 444.56 336.33 291.63 164.36 99.11%
EPS 12.39 19.86 17.87 26.51 25.56 23.75 16.80 -18.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.00 1.00 1.62 1.00 1.00 1.53 7.67%
Adjusted Per Share Value based on latest NOSH - 69,444
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 69.26 65.01 65.00 65.86 49.92 35.68 17.42 150.34%
EPS 1.85 2.98 2.63 3.93 3.79 2.91 1.78 2.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2558 0.15 0.1474 0.24 0.1484 0.1224 0.1621 35.43%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 1.05 0.95 0.68 0.71 0.98 0.88 0.00 -
P/RPS 0.23 0.22 0.15 0.16 0.29 0.30 0.00 -
P/EPS 8.48 4.78 3.81 2.68 3.83 3.71 0.00 -
EY 11.80 20.90 26.28 37.34 26.08 26.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.95 0.68 0.44 0.98 0.88 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 29/03/04 18/11/03 26/08/03 30/05/03 - - - -
Price 0.95 1.16 0.77 0.70 0.00 0.00 0.00 -
P/RPS 0.21 0.27 0.17 0.16 0.00 0.00 0.00 -
P/EPS 7.67 5.84 4.31 2.64 0.00 0.00 0.00 -
EY 13.04 17.12 23.21 37.87 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.16 0.77 0.43 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