[TRC] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -108.95%
YoY- -104.46%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 354,964 196,571 177,241 330,344 304,767 167,265 16.23%
PBT 32,105 7,804 -1,746 2,655 15,829 17,730 12.60%
Tax -7,190 -2,962 -1,092 -3,278 -1,869 -4,110 11.82%
NP 24,915 4,842 -2,838 -623 13,960 13,620 12.83%
-
NP to SH 24,915 4,842 -2,838 -623 13,960 13,620 12.83%
-
Tax Rate 22.40% 37.95% - 123.47% 11.81% 23.18% -
Total Cost 330,049 191,729 180,079 330,967 290,807 153,645 16.51%
-
Net Worth 133,374 92,392 123,215 127,136 70,295 57,355 18.37%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 133,374 92,392 123,215 127,136 70,295 57,355 18.37%
NOSH 133,374 92,392 92,642 92,800 70,295 57,355 18.37%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.02% 2.46% -1.60% -0.19% 4.58% 8.14% -
ROE 18.68% 5.24% -2.30% -0.49% 19.86% 23.75% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 266.14 212.76 191.32 355.97 433.55 291.63 -1.81%
EPS 18.68 5.24 -3.06 -0.67 19.86 23.75 -4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.33 1.37 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 92,800
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 75.72 41.93 37.81 70.47 65.01 35.68 16.23%
EPS 5.31 1.03 -0.61 -0.13 2.98 2.91 12.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2845 0.1971 0.2628 0.2712 0.15 0.1224 18.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.82 0.47 0.54 0.71 0.95 0.88 -
P/RPS 0.31 0.22 0.28 0.20 0.22 0.30 0.65%
P/EPS 4.39 8.97 -17.63 -105.76 4.78 3.71 3.42%
EY 22.78 11.15 -5.67 -0.95 20.90 26.98 -3.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.47 0.41 0.52 0.95 0.88 -1.40%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 22/11/07 27/11/06 30/11/05 30/11/04 18/11/03 - -
Price 0.89 0.50 0.48 0.65 1.16 0.00 -
P/RPS 0.33 0.24 0.25 0.18 0.27 0.00 -
P/EPS 4.76 9.54 -15.67 -96.82 5.84 0.00 -
EY 20.99 10.48 -6.38 -1.03 17.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 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