[TRC] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
03-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -40.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 317,345 304,628 298,788 321,838 315,289 301,688 0 -
PBT 14,881 8,498 3,332 25,667 36,120 29,924 0 -
Tax -1,824 -2,688 -832 -8,220 -9,928 -12,968 0 -
NP 13,057 5,810 2,500 17,447 26,192 16,956 0 -
-
NP to SH 13,057 5,810 2,500 17,447 29,385 16,956 0 -
-
Tax Rate 12.26% 31.63% 24.97% 32.03% 27.49% 43.34% - -
Total Cost 304,288 298,818 296,288 304,391 289,097 284,732 0 -
-
Net Worth 120,314 112,741 112,500 75,040 56,862 40,790 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,345 - - - -
Div Payout % - - - 13.44% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 120,314 112,741 112,500 75,040 56,862 40,790 0 -
NOSH 69,950 69,166 69,444 46,900 39,215 26,660 0 -
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.11% 1.91% 0.84% 5.42% 8.31% 5.62% 0.00% -
ROE 10.85% 5.15% 2.22% 23.25% 51.68% 41.57% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 453.67 440.43 430.25 686.21 804.00 1,131.60 0.00 -
EPS 18.67 8.40 3.60 37.20 74.93 63.60 0.00 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.72 1.63 1.62 1.60 1.45 1.53 0.00 -
Adjusted Per Share Value based on latest NOSH - 69,581
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 66.05 63.40 62.18 66.98 65.62 62.79 0.00 -
EPS 2.72 1.21 0.52 3.63 6.12 3.53 0.00 -
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.2504 0.2346 0.2341 0.1562 0.1183 0.0849 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 0.95 0.68 0.71 0.98 0.88 0.00 0.00 -
P/RPS 0.21 0.15 0.17 0.14 0.11 0.00 0.00 -
P/EPS 5.09 8.10 19.72 2.63 1.17 0.00 0.00 -
EY 19.65 12.35 5.07 37.96 85.15 0.00 0.00 -
DY 0.00 0.00 0.00 5.10 0.00 0.00 0.00 -
P/NAPS 0.55 0.42 0.44 0.61 0.61 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 26/08/03 30/05/03 03/04/03 22/11/02 01/08/02 - -
Price 1.16 0.77 0.70 0.71 0.99 0.00 0.00 -
P/RPS 0.26 0.17 0.16 0.10 0.12 0.00 0.00 -
P/EPS 6.21 9.17 19.44 1.91 1.32 0.00 0.00 -
EY 16.09 10.91 5.14 52.39 75.69 0.00 0.00 -
DY 0.00 0.00 0.00 7.04 0.00 0.00 0.00 -
P/NAPS 0.67 0.47 0.43 0.44 0.68 0.00 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