[TRC] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -118.85%
YoY- -12873.17%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 740,663 422,221 225,677 141,769 304,438 324,684 321,838 14.88%
PBT 61,360 41,739 13,113 -4,810 379 13,066 25,667 15.61%
Tax -15,722 -11,692 -2,592 -426 -338 -4,382 -8,220 11.40%
NP 45,638 30,047 10,521 -5,236 41 8,684 17,447 17.36%
-
NP to SH 45,638 30,047 10,521 -5,237 41 8,684 17,447 17.36%
-
Tax Rate 25.62% 28.01% 19.77% - 89.18% 33.54% 32.03% -
Total Cost 695,025 392,174 215,156 147,005 304,397 316,000 304,391 14.73%
-
Net Worth 205,839 212,119 132,086 120,938 126,039 113,386 75,040 18.29%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - 2,345 -
Div Payout % - - - - - - 13.44% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 205,839 212,119 132,086 120,938 126,039 113,386 75,040 18.29%
NOSH 145,985 133,408 92,368 92,319 91,999 69,991 46,900 20.81%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.16% 7.12% 4.66% -3.69% 0.01% 2.67% 5.42% -
ROE 22.17% 14.17% 7.97% -4.33% 0.03% 7.66% 23.25% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 507.35 316.49 244.32 153.56 330.91 463.89 686.21 -4.90%
EPS 24.83 18.21 9.98 -5.67 0.04 10.17 37.20 -6.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.41 1.59 1.43 1.31 1.37 1.62 1.60 -2.08%
Adjusted Per Share Value based on latest NOSH - 92,291
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 158.00 90.07 48.14 30.24 64.94 69.26 68.66 14.88%
EPS 9.74 6.41 2.24 -1.12 0.01 1.85 3.72 17.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.4391 0.4525 0.2818 0.258 0.2689 0.2419 0.1601 18.29%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.41 1.05 0.55 0.50 0.62 1.05 0.98 -
P/RPS 0.08 0.33 0.23 0.33 0.19 0.23 0.14 -8.89%
P/EPS 1.31 4.66 4.83 -8.81 1,391.22 8.46 2.63 -10.95%
EY 76.25 21.45 20.71 -11.35 0.07 11.82 37.96 12.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.10 -
P/NAPS 0.29 0.66 0.38 0.38 0.45 0.65 0.61 -11.64%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 27/02/08 26/02/07 27/02/06 28/02/05 29/03/04 03/04/03 -
Price 0.50 0.85 0.82 0.50 0.63 0.95 0.71 -
P/RPS 0.10 0.27 0.34 0.33 0.19 0.20 0.10 0.00%
P/EPS 1.60 3.77 7.20 -8.81 1,413.66 7.66 1.91 -2.90%
EY 62.52 26.50 13.89 -11.35 0.07 13.06 52.39 2.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.04 -
P/NAPS 0.35 0.53 0.57 0.38 0.46 0.59 0.44 -3.73%

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