[TRC] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -118.34%
YoY- -592.39%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 560,286 300,561 171,274 116,471 243,669 238,009 236,467 15.44%
PBT 48,792 30,232 11,240 -1,374 751 11,161 27,090 10.29%
Tax -12,131 -8,152 -3,555 -1,018 -265 -1,368 -7,446 8.46%
NP 36,661 22,080 7,685 -2,392 486 9,793 19,644 10.94%
-
NP to SH 36,661 22,080 7,685 -2,393 486 9,793 22,039 8.84%
-
Tax Rate 24.86% 26.96% 31.63% - 35.29% 12.26% 27.49% -
Total Cost 523,625 278,481 163,589 118,863 243,183 228,216 216,823 15.81%
-
Net Worth 250,799 200,845 129,314 122,883 125,626 120,314 56,862 28.03%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 250,799 200,845 129,314 122,883 125,626 120,314 56,862 28.03%
NOSH 184,411 130,419 92,367 92,393 91,698 69,950 39,215 29.40%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.54% 7.35% 4.49% -2.05% 0.20% 4.11% 8.31% -
ROE 14.62% 10.99% 5.94% -1.95% 0.39% 8.14% 38.76% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 303.82 230.46 185.43 126.06 265.73 340.26 603.00 -10.78%
EPS 19.88 16.93 8.32 -2.59 0.53 14.00 56.20 -15.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.54 1.40 1.33 1.37 1.72 1.45 -1.06%
Adjusted Per Share Value based on latest NOSH - 92,642
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 119.52 64.12 36.54 24.85 51.98 50.77 50.44 15.44%
EPS 7.82 4.71 1.64 -0.51 0.10 2.09 4.70 8.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.535 0.4285 0.2759 0.2621 0.268 0.2567 0.1213 28.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.50 0.82 0.47 0.54 0.71 0.95 0.88 -
P/RPS 0.16 0.36 0.25 0.43 0.27 0.28 0.15 1.08%
P/EPS 2.52 4.84 5.65 -20.85 133.96 6.79 1.57 8.19%
EY 39.76 20.65 17.70 -4.80 0.75 14.74 63.86 -7.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.53 0.34 0.41 0.52 0.55 0.61 -7.98%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 22/11/07 27/11/06 30/11/05 30/11/04 18/11/03 22/11/02 -
Price 0.45 0.89 0.50 0.48 0.65 1.16 0.99 -
P/RPS 0.15 0.39 0.27 0.38 0.24 0.34 0.16 -1.06%
P/EPS 2.26 5.26 6.01 -18.53 122.64 8.29 1.76 4.25%
EY 44.18 19.02 16.64 -5.40 0.82 12.07 56.77 -4.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.58 0.36 0.36 0.47 0.67 0.68 -11.34%

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