[TRC] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 106.58%
YoY- -99.53%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 422,221 225,677 141,768 304,439 324,684 234,023 12.51%
PBT 41,738 13,113 -4,810 379 13,065 22,398 13.24%
Tax -11,691 -2,592 -427 -338 -4,380 -4,612 20.43%
NP 30,047 10,521 -5,237 41 8,685 17,786 11.05%
-
NP to SH 30,047 10,521 -5,237 41 8,685 17,786 11.05%
-
Tax Rate 28.01% 19.77% - 89.18% 33.52% 20.59% -
Total Cost 392,174 215,156 147,005 304,398 315,999 216,237 12.63%
-
Net Worth 142,389 92,372 120,902 124,799 119,893 69,581 15.38%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 142,389 92,372 120,902 124,799 119,893 69,581 15.38%
NOSH 142,389 92,372 92,291 91,764 70,112 69,581 15.38%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.12% 4.66% -3.69% 0.01% 2.67% 7.60% -
ROE 21.10% 11.39% -4.33% 0.03% 7.24% 25.56% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 296.53 244.31 153.61 331.76 463.09 336.33 -2.48%
EPS 21.10 11.39 -5.67 0.04 12.39 25.56 -3.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.31 1.36 1.71 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 91,764
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 90.07 48.14 30.24 64.94 69.26 49.92 12.52%
EPS 6.41 2.24 -1.12 0.01 1.85 3.79 11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3038 0.1971 0.2579 0.2662 0.2558 0.1484 15.39%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.05 0.55 0.50 0.62 1.05 0.98 -
P/RPS 0.35 0.23 0.33 0.19 0.23 0.29 3.83%
P/EPS 4.98 4.83 -8.81 1,387.66 8.48 3.83 5.38%
EY 20.10 20.71 -11.35 0.07 11.80 26.08 -5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.55 0.38 0.46 0.61 0.98 1.38%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/08 26/02/07 27/02/06 28/02/05 29/03/04 - -
Price 0.85 0.82 0.50 0.63 0.95 0.00 -
P/RPS 0.29 0.34 0.33 0.19 0.21 0.00 -
P/EPS 4.03 7.20 -8.81 1,410.04 7.67 0.00 -
EY 24.83 13.89 -11.35 0.07 13.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.82 0.38 0.46 0.56 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