[TRC] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -6.64%
YoY- 51.89%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 400,763 376,718 533,809 740,663 422,221 225,677 141,769 18.90%
PBT 16,558 23,040 38,778 61,360 41,739 13,113 -4,810 -
Tax -3,577 -6,848 -11,484 -15,722 -11,692 -2,592 -426 42.54%
NP 12,981 16,192 27,294 45,638 30,047 10,521 -5,236 -
-
NP to SH 12,981 16,192 27,294 45,638 30,047 10,521 -5,237 -
-
Tax Rate 21.60% 29.72% 29.61% 25.62% 28.01% 19.77% - -
Total Cost 387,782 360,526 506,515 695,025 392,174 215,156 147,005 17.53%
-
Net Worth 307,024 297,957 286,373 205,839 212,119 132,086 120,938 16.78%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 307,024 297,957 286,373 205,839 212,119 132,086 120,938 16.78%
NOSH 465,188 189,781 189,651 145,985 133,408 92,368 92,319 30.91%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.24% 4.30% 5.11% 6.16% 7.12% 4.66% -3.69% -
ROE 4.23% 5.43% 9.53% 22.17% 14.17% 7.97% -4.33% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 86.15 198.50 281.47 507.35 316.49 244.32 153.56 -9.17%
EPS 2.79 3.50 14.40 24.83 18.21 9.98 -5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 1.57 1.51 1.41 1.59 1.43 1.31 -10.79%
Adjusted Per Share Value based on latest NOSH - 189,480
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 85.49 80.36 113.87 158.00 90.07 48.14 30.24 18.90%
EPS 2.77 3.45 5.82 9.74 6.41 2.24 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.655 0.6356 0.6109 0.4391 0.4525 0.2818 0.258 16.79%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.63 0.57 0.58 0.41 1.05 0.55 0.50 -
P/RPS 0.73 0.29 0.21 0.08 0.33 0.23 0.33 14.14%
P/EPS 22.58 6.68 4.03 1.31 4.66 4.83 -8.81 -
EY 4.43 14.97 24.81 76.25 21.45 20.71 -11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.36 0.38 0.29 0.66 0.38 0.38 16.49%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 24/02/09 27/02/08 26/02/07 27/02/06 -
Price 0.71 0.56 0.56 0.50 0.85 0.82 0.50 -
P/RPS 0.82 0.28 0.20 0.10 0.27 0.34 0.33 16.37%
P/EPS 25.44 6.56 3.89 1.60 3.77 7.20 -8.81 -
EY 3.93 15.24 25.70 62.52 26.50 13.89 -11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.36 0.37 0.35 0.53 0.57 0.38 19.00%

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