[TRC] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 597.64%
YoY- 270.61%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 641,509 681,946 354,964 196,571 177,241 330,344 304,767 13.19%
PBT 52,145 60,297 32,105 7,804 -1,746 2,655 15,829 21.95%
Tax -13,433 -15,669 -7,190 -2,962 -1,092 -3,278 -1,869 38.87%
NP 38,712 44,628 24,915 4,842 -2,838 -623 13,960 18.51%
-
NP to SH 38,712 44,628 24,915 4,842 -2,838 -623 13,960 18.51%
-
Tax Rate 25.76% 25.99% 22.40% 37.95% - 123.47% 11.81% -
Total Cost 602,797 637,318 330,049 191,729 180,079 330,967 290,807 12.90%
-
Net Worth 287,878 255,549 133,374 92,392 123,215 127,136 70,295 26.46%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 7,518 23,193 - - - - - -
Div Payout % 19.42% 51.97% - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 287,878 255,549 133,374 92,392 123,215 127,136 70,295 26.46%
NOSH 189,393 187,903 133,374 92,392 92,642 92,800 70,295 17.94%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.03% 6.54% 7.02% 2.46% -1.60% -0.19% 4.58% -
ROE 13.45% 17.46% 18.68% 5.24% -2.30% -0.49% 19.86% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 338.72 362.92 266.14 212.76 191.32 355.97 433.55 -4.02%
EPS 20.44 23.75 18.68 5.24 -3.06 -0.67 19.86 0.48%
DPS 3.97 12.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.36 1.00 1.00 1.33 1.37 1.00 7.22%
Adjusted Per Share Value based on latest NOSH - 92,392
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 136.85 145.48 75.72 41.93 37.81 70.47 65.01 13.19%
EPS 8.26 9.52 5.31 1.03 -0.61 -0.13 2.98 18.50%
DPS 1.60 4.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6141 0.5451 0.2845 0.1971 0.2628 0.2712 0.15 26.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.62 0.50 0.82 0.47 0.54 0.71 0.95 -
P/RPS 0.18 0.14 0.31 0.22 0.28 0.20 0.22 -3.28%
P/EPS 3.03 2.11 4.39 8.97 -17.63 -105.76 4.78 -7.31%
EY 32.97 47.50 22.78 11.15 -5.67 -0.95 20.90 7.88%
DY 6.40 24.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.82 0.47 0.41 0.52 0.95 -13.05%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 13/11/08 22/11/07 27/11/06 30/11/05 30/11/04 18/11/03 -
Price 0.61 0.45 0.89 0.50 0.48 0.65 1.16 -
P/RPS 0.18 0.12 0.33 0.24 0.25 0.18 0.27 -6.52%
P/EPS 2.98 1.89 4.76 9.54 -15.67 -96.82 5.84 -10.59%
EY 33.51 52.78 20.99 10.48 -6.38 -1.03 17.12 11.83%
DY 6.51 27.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.89 0.50 0.36 0.47 1.16 -16.24%

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