[TRC] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -86.37%
YoY- 146.74%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 163,082 198,846 101,549 47,460 39,449 75,949 77,617 13.15%
PBT 15,075 13,433 13,044 1,606 -1,174 460 3,416 28.04%
Tax -3,576 -2,823 -2,850 -1,226 361 176 -1,136 21.03%
NP 11,499 10,610 10,194 380 -813 636 2,280 30.92%
-
NP to SH 11,499 10,610 10,194 380 -813 636 2,280 30.92%
-
Tax Rate 23.72% 21.02% 21.85% 76.34% - -38.26% 33.26% -
Total Cost 151,583 188,236 91,355 47,080 40,262 75,313 75,337 12.34%
-
Net Worth 287,948 232,609 197,303 125,121 124,721 129,043 112,618 16.92%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 10,892 - - - - - - -
Div Payout % 94.73% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 287,948 232,609 197,303 125,121 124,721 129,043 112,618 16.92%
NOSH 189,439 150,070 131,535 92,682 92,386 92,173 69,090 18.28%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.05% 5.34% 10.04% 0.80% -2.06% 0.84% 2.94% -
ROE 3.99% 4.56% 5.17% 0.30% -0.65% 0.49% 2.02% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 86.09 132.50 77.20 51.21 42.70 82.40 112.34 -4.33%
EPS 6.07 7.07 7.75 0.41 -0.88 0.69 3.30 10.68%
DPS 5.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.55 1.50 1.35 1.35 1.40 1.63 -1.15%
Adjusted Per Share Value based on latest NOSH - 92,682
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 34.79 42.42 21.66 10.12 8.42 16.20 16.56 13.15%
EPS 2.45 2.26 2.17 0.08 -0.17 0.14 0.49 30.73%
DPS 2.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6143 0.4962 0.4209 0.2669 0.2661 0.2753 0.2402 16.92%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.53 0.67 0.68 0.48 0.62 0.68 0.68 -
P/RPS 0.62 0.51 0.88 0.94 1.45 0.83 0.61 0.27%
P/EPS 8.73 9.48 8.77 117.07 -70.45 98.55 20.61 -13.32%
EY 11.45 10.55 11.40 0.85 -1.42 1.01 4.85 15.37%
DY 10.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.45 0.36 0.46 0.49 0.42 -2.99%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 23/08/07 29/08/06 30/08/05 30/08/04 26/08/03 -
Price 0.60 0.56 0.72 0.47 0.62 0.73 0.77 -
P/RPS 0.70 0.42 0.93 0.92 1.45 0.89 0.69 0.23%
P/EPS 9.88 7.92 9.29 114.63 -70.45 105.80 23.33 -13.33%
EY 10.12 12.63 10.76 0.87 -1.42 0.95 4.29 15.36%
DY 9.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.48 0.35 0.46 0.52 0.47 -3.05%

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