[TRC] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 147.54%
YoY- 133.54%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 422,221 400,748 349,156 292,116 225,677 228,365 208,522 59.84%
PBT 41,739 40,309 44,998 37,820 13,113 14,986 10,652 147.92%
Tax -11,692 -10,869 -11,588 -11,776 -2,592 -4,740 -4,316 93.97%
NP 30,047 29,440 33,410 26,044 10,521 10,246 6,336 181.46%
-
NP to SH 30,047 29,440 33,410 26,044 10,521 10,246 6,336 181.46%
-
Tax Rate 28.01% 26.96% 25.75% 31.14% 19.77% 31.63% 40.52% -
Total Cost 392,174 371,308 315,746 266,072 215,156 218,118 202,186 55.34%
-
Net Worth 212,119 200,845 193,344 179,235 132,086 129,314 124,688 42.36%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 212,119 200,845 193,344 179,235 132,086 129,314 124,688 42.36%
NOSH 133,408 130,419 128,896 121,928 92,368 92,367 92,361 27.69%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.12% 7.35% 9.57% 8.92% 4.66% 4.49% 3.04% -
ROE 14.17% 14.66% 17.28% 14.53% 7.97% 7.92% 5.08% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 316.49 307.28 270.88 239.58 244.32 247.23 225.77 25.17%
EPS 18.21 22.57 25.92 21.36 9.98 11.09 6.86 91.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.54 1.50 1.47 1.43 1.40 1.35 11.49%
Adjusted Per Share Value based on latest NOSH - 121,928
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 87.87 83.40 72.67 60.79 46.97 47.53 43.40 59.83%
EPS 6.25 6.13 6.95 5.42 2.19 2.13 1.32 181.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4415 0.418 0.4024 0.373 0.2749 0.2691 0.2595 42.37%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.05 0.82 0.68 0.65 0.55 0.47 0.48 -
P/RPS 0.33 0.27 0.25 0.27 0.23 0.19 0.21 35.05%
P/EPS 4.66 3.63 2.62 3.04 4.83 4.24 7.00 -23.70%
EY 21.45 27.53 38.12 32.86 20.71 23.60 14.29 31.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.53 0.45 0.44 0.38 0.34 0.36 49.62%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 22/11/07 23/08/07 22/05/07 26/02/07 27/11/06 29/08/06 -
Price 0.85 0.89 0.72 0.67 0.82 0.50 0.47 -
P/RPS 0.27 0.29 0.27 0.28 0.34 0.20 0.21 18.18%
P/EPS 3.77 3.94 2.78 3.14 7.20 4.51 6.85 -32.76%
EY 26.50 25.36 36.00 31.88 13.89 22.19 14.60 48.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.48 0.46 0.57 0.36 0.35 31.76%

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