[TRC] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 156.57%
YoY- 427.3%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 205,796 343,271 336,194 174,578 104,261 82,968 151,495 5.23%
PBT 15,906 28,501 30,323 22,499 5,326 -1,232 1,178 54.28%
Tax -5,343 -6,890 -7,736 -5,794 -2,158 136 4 -
NP 10,563 21,611 22,587 16,705 3,168 -1,096 1,182 44.03%
-
NP to SH 10,563 21,611 22,587 16,705 3,168 -1,096 1,182 44.03%
-
Tax Rate 33.59% 24.17% 25.51% 25.75% 40.52% - -0.34% -
Total Cost 195,233 321,660 313,607 157,873 101,093 84,064 150,313 4.45%
-
Net Worth 297,736 288,146 228,673 193,344 124,688 124,336 126,320 15.35%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 20,473 - - - - - -
Div Payout % - 94.74% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 297,736 288,146 228,673 193,344 124,688 124,336 126,320 15.35%
NOSH 189,640 189,570 147,531 128,896 92,361 92,100 90,229 13.17%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.13% 6.30% 6.72% 9.57% 3.04% -1.32% 0.78% -
ROE 3.55% 7.50% 9.88% 8.64% 2.54% -0.88% 0.94% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 108.52 181.08 227.88 135.44 112.88 90.08 167.90 -7.01%
EPS 5.57 11.40 15.31 12.96 3.43 -1.19 1.31 27.26%
DPS 0.00 10.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.52 1.55 1.50 1.35 1.35 1.40 1.92%
Adjusted Per Share Value based on latest NOSH - 131,535
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 43.90 73.23 71.72 37.24 22.24 17.70 32.32 5.23%
EPS 2.25 4.61 4.82 3.56 0.68 -0.23 0.25 44.20%
DPS 0.00 4.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6351 0.6147 0.4878 0.4125 0.266 0.2652 0.2695 15.35%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.48 0.53 0.67 0.68 0.48 0.62 0.68 -
P/RPS 0.44 0.29 0.29 0.50 0.43 0.69 0.41 1.18%
P/EPS 8.62 4.65 4.38 5.25 13.99 -52.10 51.91 -25.85%
EY 11.60 21.51 22.85 19.06 7.15 -1.92 1.93 34.82%
DY 0.00 20.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.43 0.45 0.36 0.46 0.49 -7.34%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 27/08/09 28/08/08 23/08/07 29/08/06 30/08/05 30/08/04 -
Price 0.42 0.60 0.56 0.72 0.47 0.62 0.73 -
P/RPS 0.39 0.33 0.25 0.53 0.42 0.69 0.43 -1.61%
P/EPS 7.54 5.26 3.66 5.56 13.70 -52.10 55.73 -28.33%
EY 13.26 19.00 27.34 18.00 7.30 -1.92 1.79 39.59%
DY 0.00 18.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.39 0.36 0.48 0.35 0.46 0.52 -10.34%

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