[TRC] YoY 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- 56.57%
YoY- 2582.63%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 97,032 163,082 198,846 101,549 47,460 39,449 75,949 4.16%
PBT 9,768 15,075 13,433 13,044 1,606 -1,174 460 66.36%
Tax -2,257 -3,576 -2,823 -2,850 -1,226 361 176 -
NP 7,511 11,499 10,610 10,194 380 -813 636 50.87%
-
NP to SH 7,511 11,499 10,610 10,194 380 -813 636 50.87%
-
Tax Rate 23.11% 23.72% 21.02% 21.85% 76.34% - -38.26% -
Total Cost 89,521 151,583 188,236 91,355 47,080 40,262 75,313 2.92%
-
Net Worth 297,784 287,948 232,609 197,303 125,121 124,721 129,043 14.94%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 10,892 - - - - - -
Div Payout % - 94.73% - - - - - -
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 297,784 287,948 232,609 197,303 125,121 124,721 129,043 14.94%
NOSH 189,671 189,439 150,070 131,535 92,682 92,386 92,173 12.77%
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 7.74% 7.05% 5.34% 10.04% 0.80% -2.06% 0.84% -
ROE 2.52% 3.99% 4.56% 5.17% 0.30% -0.65% 0.49% -
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 51.16 86.09 132.50 77.20 51.21 42.70 82.40 -7.63%
EPS 3.96 6.07 7.07 7.75 0.41 -0.88 0.69 33.78%
DPS 0.00 5.75 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 20.70 34.79 42.42 21.66 10.12 8.42 16.20 4.16%
EPS 1.60 2.45 2.26 2.17 0.08 -0.17 0.14 50.05%
DPS 0.00 2.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6352 0.6143 0.4962 0.4209 0.2669 0.2661 0.2753 14.94%
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 0.94 0.62 0.51 0.88 0.94 1.45 0.83 2.09%
P/EPS 12.12 8.73 9.48 8.77 117.07 -70.45 98.55 -29.46%
EY 8.25 11.45 10.55 11.40 0.85 -1.42 1.01 41.89%
DY 0.00 10.85 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 0.82 0.70 0.42 0.93 0.92 1.45 0.89 -1.35%
P/EPS 10.61 9.88 7.92 9.29 114.63 -70.45 105.80 -31.82%
EY 9.43 10.12 12.63 10.76 0.87 -1.42 0.95 46.57%
DY 0.00 9.58 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