[TRC] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 13.72%
YoY- 8.38%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 118,074 101,051 97,032 163,082 198,846 101,549 47,460 16.38%
PBT 1,388 2,866 9,768 15,075 13,433 13,044 1,606 -2.39%
Tax -1,761 -358 -2,257 -3,576 -2,823 -2,850 -1,226 6.21%
NP -373 2,508 7,511 11,499 10,610 10,194 380 -
-
NP to SH -373 2,508 7,511 11,499 10,610 10,194 380 -
-
Tax Rate 126.87% 12.49% 23.11% 23.72% 21.02% 21.85% 76.34% -
Total Cost 118,447 98,543 89,521 151,583 188,236 91,355 47,080 16.60%
-
Net Worth 307,725 191,450 297,784 287,948 232,609 197,303 125,121 16.16%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 10,892 - - - -
Div Payout % - - - 94.73% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 307,725 191,450 297,784 287,948 232,609 197,303 125,121 16.16%
NOSH 466,250 191,450 189,671 189,439 150,070 131,535 92,682 30.86%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.32% 2.48% 7.74% 7.05% 5.34% 10.04% 0.80% -
ROE -0.12% 1.31% 2.52% 3.99% 4.56% 5.17% 0.30% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.32 52.78 51.16 86.09 132.50 77.20 51.21 -11.06%
EPS -0.08 0.54 3.96 6.07 7.07 7.75 0.41 -
DPS 0.00 0.00 0.00 5.75 0.00 0.00 0.00 -
NAPS 0.66 1.00 1.57 1.52 1.55 1.50 1.35 -11.23%
Adjusted Per Share Value based on latest NOSH - 189,439
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.19 21.56 20.70 34.79 42.42 21.66 10.12 16.39%
EPS -0.08 0.54 1.60 2.45 2.26 2.17 0.08 -
DPS 0.00 0.00 0.00 2.32 0.00 0.00 0.00 -
NAPS 0.6565 0.4084 0.6352 0.6143 0.4962 0.4209 0.2669 16.16%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.62 0.72 0.48 0.53 0.67 0.68 0.48 -
P/RPS 2.45 1.36 0.94 0.62 0.51 0.88 0.94 17.29%
P/EPS -775.00 54.96 12.12 8.73 9.48 8.77 117.07 -
EY -0.13 1.82 8.25 11.45 10.55 11.40 0.85 -
DY 0.00 0.00 0.00 10.85 0.00 0.00 0.00 -
P/NAPS 0.94 0.72 0.31 0.35 0.43 0.45 0.36 17.32%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 25/08/10 27/08/09 28/08/08 23/08/07 29/08/06 -
Price 0.62 0.59 0.42 0.60 0.56 0.72 0.47 -
P/RPS 2.45 1.12 0.82 0.70 0.42 0.93 0.92 17.71%
P/EPS -775.00 45.04 10.61 9.88 7.92 9.29 114.63 -
EY -0.13 2.22 9.43 10.12 12.63 10.76 0.87 -
DY 0.00 0.00 0.00 9.58 0.00 0.00 0.00 -
P/NAPS 0.94 0.59 0.27 0.39 0.36 0.48 0.35 17.88%

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