[TRC] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -85.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 324,684 317,345 304,628 298,788 321,838 315,289 301,688 5.00%
PBT 13,066 14,881 8,498 3,332 25,667 36,120 29,924 -42.35%
Tax -4,382 -1,824 -2,688 -832 -8,220 -9,928 -12,968 -51.39%
NP 8,684 13,057 5,810 2,500 17,447 26,192 16,956 -35.90%
-
NP to SH 8,684 13,057 5,810 2,500 17,447 29,385 16,956 -35.90%
-
Tax Rate 33.54% 12.26% 31.63% 24.97% 32.03% 27.49% 43.34% -
Total Cost 316,000 304,288 298,818 296,288 304,391 289,097 284,732 7.17%
-
Net Worth 113,386 120,314 112,741 112,500 75,040 56,862 40,790 97.33%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 2,345 - - -
Div Payout % - - - - 13.44% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 113,386 120,314 112,741 112,500 75,040 56,862 40,790 97.33%
NOSH 69,991 69,950 69,166 69,444 46,900 39,215 26,660 89.97%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.67% 4.11% 1.91% 0.84% 5.42% 8.31% 5.62% -
ROE 7.66% 10.85% 5.15% 2.22% 23.25% 51.68% 41.57% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 463.89 453.67 440.43 430.25 686.21 804.00 1,131.60 -44.72%
EPS 10.17 18.67 8.40 3.60 37.20 74.93 63.60 -70.44%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.62 1.72 1.63 1.62 1.60 1.45 1.53 3.87%
Adjusted Per Share Value based on latest NOSH - 69,444
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 67.57 66.05 63.40 62.18 66.98 65.62 62.79 4.99%
EPS 1.81 2.72 1.21 0.52 3.63 6.12 3.53 -35.85%
DPS 0.00 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.236 0.2504 0.2346 0.2341 0.1562 0.1183 0.0849 97.33%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 1.05 0.95 0.68 0.71 0.98 0.88 0.00 -
P/RPS 0.23 0.21 0.15 0.17 0.14 0.11 0.00 -
P/EPS 8.46 5.09 8.10 19.72 2.63 1.17 0.00 -
EY 11.82 19.65 12.35 5.07 37.96 85.15 0.00 -
DY 0.00 0.00 0.00 0.00 5.10 0.00 0.00 -
P/NAPS 0.65 0.55 0.42 0.44 0.61 0.61 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 29/03/04 18/11/03 26/08/03 30/05/03 03/04/03 22/11/02 01/08/02 -
Price 0.95 1.16 0.77 0.70 0.71 0.99 0.00 -
P/RPS 0.20 0.26 0.17 0.16 0.10 0.12 0.00 -
P/EPS 7.66 6.21 9.17 19.44 1.91 1.32 0.00 -
EY 13.06 16.09 10.91 5.14 52.39 75.69 0.00 -
DY 0.00 0.00 0.00 0.00 7.04 0.00 0.00 -
P/NAPS 0.59 0.67 0.47 0.43 0.44 0.68 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