[TRC] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 124.74%
YoY- -55.57%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 228,365 155,294 324,892 317,345 315,289 0 -
PBT 14,986 -1,832 1,001 14,881 36,120 0 -
Tax -4,740 -1,357 -353 -1,824 -9,928 0 -
NP 10,246 -3,189 648 13,057 26,192 0 -
-
NP to SH 10,246 -3,190 648 13,057 29,385 0 -
-
Tax Rate 31.63% - 35.26% 12.26% 27.49% - -
Total Cost 218,118 158,483 324,244 304,288 289,097 0 -
-
Net Worth 129,314 122,883 125,626 120,314 56,862 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 129,314 122,883 125,626 120,314 56,862 0 -
NOSH 92,367 92,393 91,698 69,950 39,215 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.49% -2.05% 0.20% 4.11% 8.31% 0.00% -
ROE 7.92% -2.60% 0.52% 10.85% 51.68% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 247.23 168.08 354.31 453.67 804.00 0.00 -
EPS 11.09 -3.45 0.71 18.67 74.93 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.33 1.37 1.72 1.45 0.00 -
Adjusted Per Share Value based on latest NOSH - 70,295
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 48.72 33.13 69.31 67.70 67.26 0.00 -
EPS 2.19 -0.68 0.14 2.79 6.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2759 0.2621 0.268 0.2567 0.1213 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.47 0.54 0.71 0.95 0.88 0.00 -
P/RPS 0.19 0.32 0.20 0.21 0.11 0.00 -
P/EPS 4.24 -15.64 100.47 5.09 1.17 0.00 -
EY 23.60 -6.40 1.00 19.65 85.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.52 0.55 0.61 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/06 30/11/05 30/11/04 18/11/03 22/11/02 - -
Price 0.50 0.48 0.65 1.16 0.99 0.00 -
P/RPS 0.20 0.29 0.18 0.26 0.12 0.00 -
P/EPS 4.51 -13.90 91.98 6.21 1.32 0.00 -
EY 22.19 -7.19 1.09 16.09 75.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.47 0.67 0.68 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