[TRC] YoY Annualized Quarter 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- 61.72%
YoY- 421.15%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 614,842 747,048 400,748 228,365 155,294 324,892 317,345 11.64%
PBT 52,766 65,056 40,309 14,986 -1,832 1,001 14,881 23.46%
Tax -13,118 -16,174 -10,869 -4,740 -1,357 -353 -1,824 38.89%
NP 39,648 48,881 29,440 10,246 -3,189 648 13,057 20.31%
-
NP to SH 39,648 48,881 29,440 10,246 -3,190 648 13,057 20.31%
-
Tax Rate 24.86% 24.86% 26.96% 31.63% - 35.26% 12.26% -
Total Cost 575,194 698,166 371,308 218,118 158,483 324,244 304,288 11.18%
-
Net Worth 288,073 250,799 200,845 129,314 122,883 125,626 120,314 15.64%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 36,716 - - - - - - -
Div Payout % 92.61% - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 288,073 250,799 200,845 129,314 122,883 125,626 120,314 15.64%
NOSH 189,521 184,411 130,419 92,367 92,393 91,698 69,950 18.05%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.45% 6.54% 7.35% 4.49% -2.05% 0.20% 4.11% -
ROE 13.76% 19.49% 14.66% 7.92% -2.60% 0.52% 10.85% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 324.42 405.10 307.28 247.23 168.08 354.31 453.67 -5.43%
EPS 20.92 26.51 22.57 11.09 -3.45 0.71 18.67 1.91%
DPS 19.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.36 1.54 1.40 1.33 1.37 1.72 -2.03%
Adjusted Per Share Value based on latest NOSH - 92,392
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 131.16 159.36 85.49 48.72 33.13 69.31 67.70 11.64%
EPS 8.46 10.43 6.28 2.19 -0.68 0.14 2.79 20.28%
DPS 7.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6145 0.535 0.4285 0.2759 0.2621 0.268 0.2567 15.64%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.62 0.50 0.82 0.47 0.54 0.71 0.95 -
P/RPS 0.19 0.12 0.27 0.19 0.32 0.20 0.21 -1.65%
P/EPS 2.96 1.89 3.63 4.24 -15.64 100.47 5.09 -8.63%
EY 33.74 53.01 27.53 23.60 -6.40 1.00 19.65 9.41%
DY 31.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.53 0.34 0.41 0.52 0.55 -4.77%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 13/11/08 22/11/07 27/11/06 30/11/05 30/11/04 18/11/03 -
Price 0.61 0.45 0.89 0.50 0.48 0.65 1.16 -
P/RPS 0.19 0.11 0.29 0.20 0.29 0.18 0.26 -5.08%
P/EPS 2.92 1.70 3.94 4.51 -13.90 91.98 6.21 -11.80%
EY 34.30 58.90 25.36 22.19 -7.19 1.09 16.09 13.43%
DY 31.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.58 0.36 0.36 0.47 0.67 -8.23%

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