[TRC] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -64.14%
YoY- -12873.17%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 228,365 208,522 227,204 141,769 155,294 165,936 174,076 19.81%
PBT 14,986 10,652 14,884 -4,810 -1,832 -2,464 -236 -
Tax -4,740 -4,316 -3,732 -426 -1,357 272 -896 203.30%
NP 10,246 6,336 11,152 -5,236 -3,189 -2,192 -1,132 -
-
NP to SH 10,246 6,336 11,152 -5,237 -3,190 -2,192 -1,132 -
-
Tax Rate 31.63% 40.52% 25.07% - - - - -
Total Cost 218,118 202,186 216,052 147,005 158,483 168,128 175,208 15.70%
-
Net Worth 129,314 124,688 123,705 120,938 122,883 124,336 124,154 2.74%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 129,314 124,688 123,705 120,938 122,883 124,336 124,154 2.74%
NOSH 92,367 92,361 92,317 92,319 92,393 92,100 91,290 0.78%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.49% 3.04% 4.91% -3.69% -2.05% -1.32% -0.65% -
ROE 7.92% 5.08% 9.01% -4.33% -2.60% -1.76% -0.91% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 247.23 225.77 246.11 153.56 168.08 180.17 190.68 18.88%
EPS 11.09 6.86 12.08 -5.67 -3.45 -2.38 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.35 1.34 1.31 1.33 1.35 1.36 1.94%
Adjusted Per Share Value based on latest NOSH - 92,291
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 47.53 43.40 47.29 29.50 32.32 34.53 36.23 19.81%
EPS 2.13 1.32 2.32 -1.09 -0.66 -0.46 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2691 0.2595 0.2575 0.2517 0.2557 0.2588 0.2584 2.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.47 0.48 0.50 0.50 0.54 0.62 0.62 -
P/RPS 0.19 0.21 0.20 0.33 0.32 0.34 0.33 -30.76%
P/EPS 4.24 7.00 4.14 -8.81 -15.64 -26.05 -50.00 -
EY 23.60 14.29 24.16 -11.35 -6.40 -3.84 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.37 0.38 0.41 0.46 0.46 -18.23%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 30/05/06 27/02/06 30/11/05 30/08/05 18/05/05 -
Price 0.50 0.47 0.50 0.50 0.48 0.62 0.63 -
P/RPS 0.20 0.21 0.20 0.33 0.29 0.34 0.33 -28.36%
P/EPS 4.51 6.85 4.14 -8.81 -13.90 -26.05 -50.81 -
EY 22.19 14.60 24.16 -11.35 -7.19 -3.84 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.37 0.38 0.36 0.46 0.46 -15.06%

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