[TRC] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 13.07%
YoY- 2.5%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 196,571 177,241 330,344 304,767 167,265 4.11%
PBT 7,804 -1,746 2,655 15,829 17,730 -18.53%
Tax -2,962 -1,092 -3,278 -1,869 -4,110 -7.85%
NP 4,842 -2,838 -623 13,960 13,620 -22.76%
-
NP to SH 4,842 -2,838 -623 13,960 13,620 -22.76%
-
Tax Rate 37.95% - 123.47% 11.81% 23.18% -
Total Cost 191,729 180,079 330,967 290,807 153,645 5.68%
-
Net Worth 92,392 123,215 127,136 70,295 57,355 12.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 92,392 123,215 127,136 70,295 57,355 12.64%
NOSH 92,392 92,642 92,800 70,295 57,355 12.64%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.46% -1.60% -0.19% 4.58% 8.14% -
ROE 5.24% -2.30% -0.49% 19.86% 23.75% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 212.76 191.32 355.97 433.55 291.63 -7.57%
EPS 5.24 -3.06 -0.67 19.86 23.75 -31.44%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.33 1.37 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 70,295
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 41.93 37.81 70.47 65.01 35.68 4.11%
EPS 1.03 -0.61 -0.13 2.98 2.91 -22.85%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1971 0.2628 0.2712 0.15 0.1224 12.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.47 0.54 0.71 0.95 0.88 -
P/RPS 0.22 0.28 0.20 0.22 0.30 -7.45%
P/EPS 8.97 -17.63 -105.76 4.78 3.71 24.67%
EY 11.15 -5.67 -0.95 20.90 26.98 -19.80%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.52 0.95 0.88 -14.50%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/06 30/11/05 30/11/04 18/11/03 - -
Price 0.50 0.48 0.65 1.16 0.00 -
P/RPS 0.24 0.25 0.18 0.27 0.00 -
P/EPS 9.54 -15.67 -96.82 5.84 0.00 -
EY 10.48 -6.38 -1.03 17.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.36 0.47 1.16 0.00 -

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