[TRC] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -29.34%
YoY- -42.27%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 158,832 95,005 84,275 117,861 224,092 125,983 67,013 15.45%
PBT 10,888 4,244 2,566 11,075 18,468 7,733 5,913 10.70%
Tax -5,885 -1,673 -335 -2,950 -4,394 -2,358 -1,395 27.08%
NP 5,003 2,571 2,231 8,125 14,074 5,375 4,518 1.71%
-
NP to SH 5,003 2,571 2,231 8,125 14,074 5,375 4,518 1.71%
-
Tax Rate 54.05% 39.42% 13.06% 26.64% 23.79% 30.49% 23.59% -
Total Cost 153,829 92,434 82,044 109,736 210,018 120,608 62,495 16.18%
-
Net Worth 309,709 308,520 293,055 287,878 255,549 205,397 129,349 15.64%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 2,193 7,518 - - - -
Div Payout % - - 98.31% 92.54% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 309,709 308,520 293,055 287,878 255,549 205,397 129,349 15.64%
NOSH 476,476 467,454 189,067 189,393 187,903 133,374 92,392 31.40%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.15% 2.71% 2.65% 6.89% 6.28% 4.27% 6.74% -
ROE 1.62% 0.83% 0.76% 2.82% 5.51% 2.62% 3.49% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 33.33 20.32 44.57 62.23 119.26 94.46 72.53 -12.14%
EPS 1.05 0.55 1.18 4.29 7.49 4.03 4.89 -22.59%
DPS 0.00 0.00 1.16 3.97 0.00 0.00 0.00 -
NAPS 0.65 0.66 1.55 1.52 1.36 1.54 1.40 -11.99%
Adjusted Per Share Value based on latest NOSH - 189,393
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 33.88 20.27 17.98 25.14 47.80 26.88 14.30 15.44%
EPS 1.07 0.55 0.48 1.73 3.00 1.15 0.96 1.82%
DPS 0.00 0.00 0.47 1.60 0.00 0.00 0.00 -
NAPS 0.6607 0.6581 0.6252 0.6141 0.5451 0.4382 0.2759 15.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.58 0.59 0.44 0.62 0.50 0.82 0.47 -
P/RPS 1.74 2.90 0.99 1.00 0.42 0.87 0.65 17.81%
P/EPS 55.24 107.27 37.29 14.45 6.68 20.35 9.61 33.80%
EY 1.81 0.93 2.68 6.92 14.98 4.91 10.40 -25.25%
DY 0.00 0.00 2.64 6.40 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 0.28 0.41 0.37 0.53 0.34 17.37%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 26/11/10 25/11/09 13/11/08 22/11/07 27/11/06 -
Price 0.58 0.60 0.59 0.61 0.45 0.89 0.50 -
P/RPS 1.74 2.95 1.32 0.98 0.38 0.94 0.69 16.65%
P/EPS 55.24 109.09 50.00 14.22 6.01 22.08 10.22 32.44%
EY 1.81 0.92 2.00 7.03 16.64 4.53 9.78 -24.49%
DY 0.00 0.00 1.97 6.51 0.00 0.00 0.00 -
P/NAPS 0.89 0.91 0.38 0.40 0.33 0.58 0.36 16.26%

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