[TRC] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -11.37%
YoY- -15.57%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 378,884 402,212 435,056 720,756 549,392 292,116 227,204 8.88%
PBT 15,724 31,704 24,552 53,704 67,560 37,820 14,884 0.91%
Tax -10,348 -8,104 -12,344 -13,256 -19,652 -11,776 -3,732 18.50%
NP 5,376 23,600 12,208 40,448 47,908 26,044 11,152 -11.44%
-
NP to SH 5,376 23,600 12,208 40,448 47,908 26,044 11,152 -11.44%
-
Tax Rate 65.81% 25.56% 50.28% 24.68% 29.09% 31.14% 25.07% -
Total Cost 373,508 378,612 422,848 680,308 501,484 266,072 216,052 9.54%
-
Net Worth 316,800 304,516 290,034 276,989 236,185 179,235 123,705 16.95%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 316,800 304,516 290,034 276,989 236,185 179,235 123,705 16.95%
NOSH 479,999 190,322 189,565 189,718 140,586 121,928 92,317 31.58%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.42% 5.87% 2.81% 5.61% 8.72% 8.92% 4.91% -
ROE 1.70% 7.75% 4.21% 14.60% 20.28% 14.53% 9.01% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 78.93 211.33 229.50 379.91 390.78 239.58 246.11 -17.25%
EPS 1.12 12.40 6.44 21.32 34.08 21.36 12.08 -32.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 1.60 1.53 1.46 1.68 1.47 1.34 -11.12%
Adjusted Per Share Value based on latest NOSH - 189,718
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 80.83 85.80 92.81 153.75 117.20 62.32 48.47 8.88%
EPS 1.15 5.03 2.60 8.63 10.22 5.56 2.38 -11.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6758 0.6496 0.6187 0.5909 0.5038 0.3824 0.2639 16.95%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.71 0.68 0.48 0.43 0.71 0.65 0.50 -
P/RPS 0.90 0.32 0.21 0.11 0.18 0.27 0.20 28.46%
P/EPS 63.39 5.48 7.45 2.02 2.08 3.04 4.14 57.51%
EY 1.58 18.24 13.42 49.58 48.00 32.86 24.16 -36.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.43 0.31 0.29 0.42 0.44 0.37 19.52%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 27/05/11 31/05/10 27/05/09 27/05/08 22/05/07 30/05/06 -
Price 0.63 0.73 0.46 0.54 0.75 0.67 0.50 -
P/RPS 0.80 0.35 0.20 0.14 0.19 0.28 0.20 25.96%
P/EPS 56.25 5.89 7.14 2.53 2.20 3.14 4.14 54.41%
EY 1.78 16.99 14.00 39.48 45.44 31.88 24.16 -35.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.46 0.30 0.37 0.45 0.46 0.37 17.00%

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