[TRC] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 28.28%
YoY- 427.3%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 549,392 422,221 400,748 349,156 292,116 225,677 228,365 79.44%
PBT 67,560 41,739 40,309 44,998 37,820 13,113 14,986 172.64%
Tax -19,652 -11,692 -10,869 -11,588 -11,776 -2,592 -4,740 157.85%
NP 47,908 30,047 29,440 33,410 26,044 10,521 10,246 179.35%
-
NP to SH 47,908 30,047 29,440 33,410 26,044 10,521 10,246 179.35%
-
Tax Rate 29.09% 28.01% 26.96% 25.75% 31.14% 19.77% 31.63% -
Total Cost 501,484 392,174 371,308 315,746 266,072 215,156 218,118 74.11%
-
Net Worth 236,185 212,119 200,845 193,344 179,235 132,086 129,314 49.36%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 236,185 212,119 200,845 193,344 179,235 132,086 129,314 49.36%
NOSH 140,586 133,408 130,419 128,896 121,928 92,368 92,367 32.28%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.72% 7.12% 7.35% 9.57% 8.92% 4.66% 4.49% -
ROE 20.28% 14.17% 14.66% 17.28% 14.53% 7.97% 7.92% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 390.78 316.49 307.28 270.88 239.58 244.32 247.23 35.65%
EPS 34.08 18.21 22.57 25.92 21.36 9.98 11.09 111.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.59 1.54 1.50 1.47 1.43 1.40 12.91%
Adjusted Per Share Value based on latest NOSH - 131,535
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 114.34 87.87 83.40 72.67 60.79 46.97 47.53 79.44%
EPS 9.97 6.25 6.13 6.95 5.42 2.19 2.13 179.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4915 0.4415 0.418 0.4024 0.373 0.2749 0.2691 49.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.71 1.05 0.82 0.68 0.65 0.55 0.47 -
P/RPS 0.18 0.33 0.27 0.25 0.27 0.23 0.19 -3.53%
P/EPS 2.08 4.66 3.63 2.62 3.04 4.83 4.24 -37.77%
EY 48.00 21.45 27.53 38.12 32.86 20.71 23.60 60.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.66 0.53 0.45 0.44 0.38 0.34 15.11%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 27/02/08 22/11/07 23/08/07 22/05/07 26/02/07 27/11/06 -
Price 0.75 0.85 0.89 0.72 0.67 0.82 0.50 -
P/RPS 0.19 0.27 0.29 0.27 0.28 0.34 0.20 -3.35%
P/EPS 2.20 3.77 3.94 2.78 3.14 7.20 4.51 -38.00%
EY 45.44 26.50 25.36 36.00 31.88 13.89 22.19 61.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.58 0.48 0.46 0.57 0.36 16.02%

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