[TRC] YoY TTM 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- 68.9%
YoY- 2572.56%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 396,333 747,740 583,837 295,994 163,061 235,911 323,866 3.42%
PBT 26,184 59,538 49,562 30,285 1,750 -2,032 9,994 17.40%
Tax -9,939 -14,877 -13,633 -6,227 -2,723 -205 -3,032 21.86%
NP 16,245 44,661 35,929 24,058 -973 -2,237 6,962 15.16%
-
NP to SH 16,245 44,661 35,929 24,058 -973 -2,237 6,962 15.16%
-
Tax Rate 37.96% 24.99% 27.51% 20.56% 155.60% - 30.34% -
Total Cost 380,088 703,079 547,908 271,936 164,034 238,148 316,904 3.07%
-
Net Worth 297,784 287,948 232,609 197,303 92,682 124,721 129,043 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 7,518 13,604 9,589 - - - - -
Div Payout % 46.28% 30.46% 26.69% - - - - -
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 92,682 124,721 129,043 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 4.10% 5.97% 6.15% 8.13% -0.60% -0.95% 2.15% -
ROE 5.46% 15.51% 15.45% 12.19% -1.05% -1.79% 5.40% -
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 208.96 394.71 389.04 225.03 175.93 255.35 351.36 -8.29%
EPS 8.56 23.58 23.94 18.29 -1.05 -2.42 7.55 2.11%
DPS 3.97 7.24 6.39 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.52 1.55 1.50 1.00 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 84.55 159.51 124.55 63.14 34.78 50.33 69.09 3.42%
EPS 3.47 9.53 7.66 5.13 -0.21 -0.48 1.49 15.12%
DPS 1.60 2.90 2.05 0.00 0.00 0.00 0.00 -
NAPS 0.6352 0.6143 0.4962 0.4209 0.1977 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 0.23 0.13 0.17 0.30 0.27 0.24 0.19 3.23%
P/EPS 5.60 2.25 2.80 3.72 -45.72 -25.61 9.00 -7.59%
EY 17.84 44.48 35.73 26.90 -2.19 -3.91 11.11 8.20%
DY 8.27 13.66 9.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.43 0.45 0.48 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 0.20 0.15 0.14 0.32 0.27 0.24 0.21 -0.80%
P/EPS 4.90 2.55 2.34 3.94 -44.77 -25.61 9.66 -10.69%
EY 20.39 39.29 42.75 25.40 -2.23 -3.91 10.35 11.95%
DY 9.45 12.07 11.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.39 0.36 0.48 0.47 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