[TRC] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 13.63%
YoY- 389.05%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 73,029 225,677 171,274 104,261 56,801 141,769 116,471 -26.76%
PBT 9,455 13,113 11,240 5,326 3,721 -4,810 -1,374 -
Tax -2,944 -2,592 -3,555 -2,158 -933 -426 -1,018 103.11%
NP 6,511 10,521 7,685 3,168 2,788 -5,236 -2,392 -
-
NP to SH 6,511 10,521 7,685 3,168 2,788 -5,237 -2,393 -
-
Tax Rate 31.14% 19.77% 31.63% 40.52% 25.07% - - -
Total Cost 66,518 215,156 163,589 101,093 54,013 147,005 118,863 -32.11%
-
Net Worth 179,235 132,086 129,314 124,688 123,705 120,938 122,883 28.64%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 179,235 132,086 129,314 124,688 123,705 120,938 122,883 28.64%
NOSH 121,928 92,368 92,367 92,361 92,317 92,319 92,393 20.33%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.92% 4.66% 4.49% 3.04% 4.91% -3.69% -2.05% -
ROE 3.63% 7.97% 5.94% 2.54% 2.25% -4.33% -1.95% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 59.89 244.32 185.43 112.88 61.53 153.56 126.06 -39.14%
EPS 5.34 9.98 8.32 3.43 3.02 -5.67 -2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.43 1.40 1.35 1.34 1.31 1.33 6.90%
Adjusted Per Share Value based on latest NOSH - 92,682
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.58 48.14 36.54 22.24 12.12 30.24 24.85 -26.76%
EPS 1.39 2.24 1.64 0.68 0.59 -1.12 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3824 0.2818 0.2759 0.266 0.2639 0.258 0.2621 28.66%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.65 0.55 0.47 0.48 0.50 0.50 0.54 -
P/RPS 1.09 0.23 0.25 0.43 0.81 0.33 0.43 86.01%
P/EPS 12.17 4.83 5.65 13.99 16.56 -8.81 -20.85 -
EY 8.22 20.71 17.70 7.15 6.04 -11.35 -4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.34 0.36 0.37 0.38 0.41 4.82%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 26/02/07 27/11/06 29/08/06 30/05/06 27/02/06 30/11/05 -
Price 0.67 0.82 0.50 0.47 0.50 0.50 0.48 -
P/RPS 1.12 0.34 0.27 0.42 0.81 0.33 0.38 105.70%
P/EPS 12.55 7.20 6.01 13.70 16.56 -8.81 -18.53 -
EY 7.97 13.89 16.64 7.30 6.04 -11.35 -5.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.36 0.35 0.37 0.38 0.36 17.77%

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