[TRC] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.56%
YoY- 414.56%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 362,747 641,509 681,946 354,964 196,571 177,241 330,344 1.57%
PBT 17,675 52,145 60,297 32,105 7,804 -1,746 2,655 37.13%
Tax -7,324 -13,433 -15,669 -7,190 -2,962 -1,092 -3,278 14.33%
NP 10,351 38,712 44,628 24,915 4,842 -2,838 -623 -
-
NP to SH 10,351 38,712 44,628 24,915 4,842 -2,838 -623 -
-
Tax Rate 41.44% 25.76% 25.99% 22.40% 37.95% - 123.47% -
Total Cost 352,396 602,797 637,318 330,049 191,729 180,079 330,967 1.05%
-
Net Worth 189,067 287,878 255,549 133,374 92,392 123,215 127,136 6.83%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 7,518 23,193 - - - - -
Div Payout % - 19.42% 51.97% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 189,067 287,878 255,549 133,374 92,392 123,215 127,136 6.83%
NOSH 189,067 189,393 187,903 133,374 92,392 92,642 92,800 12.58%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.85% 6.03% 6.54% 7.02% 2.46% -1.60% -0.19% -
ROE 5.47% 13.45% 17.46% 18.68% 5.24% -2.30% -0.49% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 191.86 338.72 362.92 266.14 212.76 191.32 355.97 -9.78%
EPS 5.47 20.44 23.75 18.68 5.24 -3.06 -0.67 -
DPS 0.00 3.97 12.34 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.52 1.36 1.00 1.00 1.33 1.37 -5.10%
Adjusted Per Share Value based on latest NOSH - 133,374
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 77.38 136.85 145.48 75.72 41.93 37.81 70.47 1.57%
EPS 2.21 8.26 9.52 5.31 1.03 -0.61 -0.13 -
DPS 0.00 1.60 4.95 0.00 0.00 0.00 0.00 -
NAPS 0.4033 0.6141 0.5451 0.2845 0.1971 0.2628 0.2712 6.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.44 0.62 0.50 0.82 0.47 0.54 0.71 -
P/RPS 0.23 0.18 0.14 0.31 0.22 0.28 0.20 2.35%
P/EPS 8.04 3.03 2.11 4.39 8.97 -17.63 -105.76 -
EY 12.44 32.97 47.50 22.78 11.15 -5.67 -0.95 -
DY 0.00 6.40 24.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.37 0.82 0.47 0.41 0.52 -2.74%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 25/11/09 13/11/08 22/11/07 27/11/06 30/11/05 30/11/04 -
Price 0.59 0.61 0.45 0.89 0.50 0.48 0.65 -
P/RPS 0.31 0.18 0.12 0.33 0.24 0.25 0.18 9.47%
P/EPS 10.78 2.98 1.89 4.76 9.54 -15.67 -96.82 -
EY 9.28 33.51 52.78 20.99 10.48 -6.38 -1.03 -
DY 0.00 6.51 27.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.40 0.33 0.89 0.50 0.36 0.47 3.86%

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