[TRC] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 8.24%
YoY- -59.31%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 174,076 304,438 324,892 302,990 302,188 324,684 317,345 -32.96%
PBT -236 379 1,001 2,356 2,872 13,066 14,881 -
Tax -896 -338 -353 8 -688 -4,382 -1,824 -37.71%
NP -1,132 41 648 2,364 2,184 8,684 13,057 -
-
NP to SH -1,132 41 648 2,364 2,184 8,684 13,057 -
-
Tax Rate - 89.18% 35.26% -0.34% 23.96% 33.54% 12.26% -
Total Cost 175,208 304,397 324,244 300,626 300,004 316,000 304,288 -30.76%
-
Net Worth 124,154 126,039 125,626 126,320 115,342 113,386 120,314 2.11%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 124,154 126,039 125,626 126,320 115,342 113,386 120,314 2.11%
NOSH 91,290 91,999 91,698 90,229 68,249 69,991 69,950 19.40%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -0.65% 0.01% 0.20% 0.78% 0.72% 2.67% 4.11% -
ROE -0.91% 0.03% 0.52% 1.87% 1.89% 7.66% 10.85% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 190.68 330.91 354.31 335.80 442.77 463.89 453.67 -43.86%
EPS -1.24 0.04 0.71 2.62 3.20 10.17 18.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.37 1.37 1.40 1.69 1.62 1.72 -14.47%
Adjusted Per Share Value based on latest NOSH - 92,173
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 36.23 63.36 67.62 63.06 62.89 67.57 66.05 -32.96%
EPS -0.24 0.01 0.13 0.49 0.45 1.81 2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2584 0.2623 0.2615 0.2629 0.24 0.236 0.2504 2.11%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.62 0.62 0.71 0.68 0.94 1.05 0.95 -
P/RPS 0.33 0.19 0.20 0.20 0.21 0.23 0.21 35.12%
P/EPS -50.00 1,391.22 100.47 25.95 29.38 8.46 5.09 -
EY -2.00 0.07 1.00 3.85 3.40 11.82 19.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.52 0.49 0.56 0.65 0.55 -11.22%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 28/02/05 30/11/04 30/08/04 27/05/04 29/03/04 18/11/03 -
Price 0.63 0.63 0.65 0.73 0.79 0.95 1.16 -
P/RPS 0.33 0.19 0.18 0.22 0.18 0.20 0.26 17.20%
P/EPS -50.81 1,413.66 91.98 27.86 24.69 7.66 6.21 -
EY -1.97 0.07 1.09 3.59 4.05 13.06 16.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.47 0.52 0.47 0.59 0.67 -22.15%

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