[TRC] QoQ Annualized Quarter 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- 61.72%
YoY- 421.15%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 349,156 292,116 225,677 228,365 208,522 227,204 141,769 82.67%
PBT 44,998 37,820 13,113 14,986 10,652 14,884 -4,810 -
Tax -11,588 -11,776 -2,592 -4,740 -4,316 -3,732 -426 809.96%
NP 33,410 26,044 10,521 10,246 6,336 11,152 -5,236 -
-
NP to SH 33,410 26,044 10,521 10,246 6,336 11,152 -5,237 -
-
Tax Rate 25.75% 31.14% 19.77% 31.63% 40.52% 25.07% - -
Total Cost 315,746 266,072 215,156 218,118 202,186 216,052 147,005 66.70%
-
Net Worth 193,344 179,235 132,086 129,314 124,688 123,705 120,938 36.84%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 193,344 179,235 132,086 129,314 124,688 123,705 120,938 36.84%
NOSH 128,896 121,928 92,368 92,367 92,361 92,317 92,319 24.99%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.57% 8.92% 4.66% 4.49% 3.04% 4.91% -3.69% -
ROE 17.28% 14.53% 7.97% 7.92% 5.08% 9.01% -4.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 270.88 239.58 244.32 247.23 225.77 246.11 153.56 46.14%
EPS 25.92 21.36 9.98 11.09 6.86 12.08 -5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.43 1.40 1.35 1.34 1.31 9.47%
Adjusted Per Share Value based on latest NOSH - 92,392
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.67 60.79 46.97 47.53 43.40 47.29 29.50 82.70%
EPS 6.95 5.42 2.19 2.13 1.32 2.32 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4024 0.373 0.2749 0.2691 0.2595 0.2575 0.2517 36.84%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.68 0.65 0.55 0.47 0.48 0.50 0.50 -
P/RPS 0.25 0.27 0.23 0.19 0.21 0.20 0.33 -16.93%
P/EPS 2.62 3.04 4.83 4.24 7.00 4.14 -8.81 -
EY 38.12 32.86 20.71 23.60 14.29 24.16 -11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.38 0.34 0.36 0.37 0.38 11.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 22/05/07 26/02/07 27/11/06 29/08/06 30/05/06 27/02/06 -
Price 0.72 0.67 0.82 0.50 0.47 0.50 0.50 -
P/RPS 0.27 0.28 0.34 0.20 0.21 0.20 0.33 -12.55%
P/EPS 2.78 3.14 7.20 4.51 6.85 4.14 -8.81 -
EY 36.00 31.88 13.89 22.19 14.60 24.16 -11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.57 0.36 0.35 0.37 0.38 16.90%

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