[TRC] YoY Cumulative 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- 142.58%
YoY- 421.15%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 461,132 560,286 300,561 171,274 116,471 243,669 238,009 11.64%
PBT 39,575 48,792 30,232 11,240 -1,374 751 11,161 23.46%
Tax -9,839 -12,131 -8,152 -3,555 -1,018 -265 -1,368 38.89%
NP 29,736 36,661 22,080 7,685 -2,392 486 9,793 20.31%
-
NP to SH 29,736 36,661 22,080 7,685 -2,393 486 9,793 20.31%
-
Tax Rate 24.86% 24.86% 26.96% 31.63% - 35.29% 12.26% -
Total Cost 431,396 523,625 278,481 163,589 118,863 243,183 228,216 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 27,537 - - - - - - -
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 10.32% 14.62% 10.99% 5.94% -1.95% 0.39% 8.14% -
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 243.31 303.82 230.46 185.43 126.06 265.73 340.26 -5.43%
EPS 15.69 19.88 16.93 8.32 -2.59 0.53 14.00 1.91%
DPS 14.53 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 95.97 116.61 62.55 35.65 24.24 50.71 49.53 11.64%
EPS 6.19 7.63 4.60 1.60 -0.50 0.10 2.04 20.30%
DPS 5.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5995 0.522 0.418 0.2691 0.2557 0.2615 0.2504 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 0.25 0.16 0.36 0.25 0.43 0.27 0.28 -1.86%
P/EPS 3.95 2.52 4.84 5.65 -20.85 133.96 6.79 -8.62%
EY 25.31 39.76 20.65 17.70 -4.80 0.75 14.74 9.42%
DY 23.44 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 0.25 0.15 0.39 0.27 0.38 0.24 0.34 -4.99%
P/EPS 3.89 2.26 5.26 6.01 -18.53 122.64 8.29 -11.83%
EY 25.72 44.18 19.02 16.64 -5.40 0.82 12.07 13.42%
DY 23.82 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