[TRC] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -59.53%
YoY- -86.35%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 224,092 125,983 67,013 33,503 92,173 85,695 85,623 17.37%
PBT 18,468 7,733 5,913 -141 -427 6,912 12,128 7.25%
Tax -4,394 -2,358 -1,395 -1,156 -269 -23 -829 32.01%
NP 14,074 5,375 4,518 -1,297 -696 6,889 11,299 3.72%
-
NP to SH 14,074 5,375 4,518 -1,297 -696 6,889 11,299 3.72%
-
Tax Rate 23.79% 30.49% 23.59% - - 0.33% 6.84% -
Total Cost 210,018 120,608 62,495 34,800 92,869 78,806 74,324 18.88%
-
Net Worth 255,549 205,397 129,349 123,215 127,136 120,908 83,165 20.55%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 255,549 205,397 129,349 123,215 127,136 120,908 83,165 20.55%
NOSH 187,903 133,374 92,392 92,642 92,800 70,295 57,355 21.84%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.28% 4.27% 6.74% -3.87% -0.76% 8.04% 13.20% -
ROE 5.51% 2.62% 3.49% -1.05% -0.55% 5.70% 13.59% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 119.26 94.46 72.53 36.16 99.32 121.91 149.29 -3.67%
EPS 7.49 4.03 4.89 -1.40 -0.75 9.80 19.70 -14.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.54 1.40 1.33 1.37 1.72 1.45 -1.06%
Adjusted Per Share Value based on latest NOSH - 92,642
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 47.80 26.88 14.30 7.15 19.66 18.28 18.27 17.36%
EPS 3.00 1.15 0.96 -0.28 -0.15 1.47 2.41 3.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5451 0.4382 0.2759 0.2628 0.2712 0.2579 0.1774 20.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.50 0.82 0.47 0.54 0.71 0.95 0.88 -
P/RPS 0.42 0.87 0.65 1.49 0.71 0.78 0.59 -5.50%
P/EPS 6.68 20.35 9.61 -38.57 -94.67 9.69 4.47 6.91%
EY 14.98 4.91 10.40 -2.59 -1.06 10.32 22.39 -6.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.53 0.34 0.41 0.52 0.55 0.61 -7.98%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 22/11/07 27/11/06 30/11/05 30/11/04 18/11/03 22/11/02 -
Price 0.45 0.89 0.50 0.48 0.65 1.16 0.99 -
P/RPS 0.38 0.94 0.69 1.33 0.65 0.95 0.66 -8.78%
P/EPS 6.01 22.08 10.22 -34.29 -86.67 11.84 5.03 3.00%
EY 16.64 4.53 9.78 -2.92 -1.15 8.45 19.90 -2.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.58 0.36 0.36 0.47 0.67 0.68 -11.34%

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