[TRC] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 113.72%
YoY- -4.32%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 108,764 533,809 461,132 343,271 180,189 740,663 560,286 -66.50%
PBT 6,138 38,778 39,575 28,501 13,426 61,360 48,792 -74.92%
Tax -3,086 -11,484 -9,839 -6,890 -3,314 -15,722 -12,131 -59.88%
NP 3,052 27,294 29,736 21,611 10,112 45,638 36,661 -80.96%
-
NP to SH 3,052 27,294 29,736 21,611 10,112 45,638 36,661 -80.96%
-
Tax Rate 50.28% 29.61% 24.86% 24.17% 24.68% 25.62% 24.86% -
Total Cost 105,712 506,515 431,396 321,660 170,077 695,025 523,625 -65.61%
-
Net Worth 290,034 286,373 288,073 288,146 276,989 205,839 250,799 10.18%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 27,537 20,473 - - - -
Div Payout % - - 92.61% 94.74% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 290,034 286,373 288,073 288,146 276,989 205,839 250,799 10.18%
NOSH 189,565 189,651 189,521 189,570 189,718 145,985 184,411 1.85%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.81% 5.11% 6.45% 6.30% 5.61% 6.16% 6.54% -
ROE 1.05% 9.53% 10.32% 7.50% 3.65% 22.17% 14.62% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 57.38 281.47 243.31 181.08 94.98 507.35 303.82 -67.11%
EPS 1.61 14.40 15.69 11.40 5.33 24.83 19.88 -81.31%
DPS 0.00 0.00 14.53 10.80 0.00 0.00 0.00 -
NAPS 1.53 1.51 1.52 1.52 1.46 1.41 1.36 8.17%
Adjusted Per Share Value based on latest NOSH - 189,439
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.20 113.87 98.37 73.23 38.44 158.00 119.52 -66.50%
EPS 0.65 5.82 6.34 4.61 2.16 9.74 7.82 -80.98%
DPS 0.00 0.00 5.87 4.37 0.00 0.00 0.00 -
NAPS 0.6187 0.6109 0.6145 0.6147 0.5909 0.4391 0.535 10.18%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.48 0.58 0.62 0.53 0.43 0.41 0.50 -
P/RPS 0.84 0.21 0.25 0.29 0.45 0.08 0.16 202.37%
P/EPS 29.81 4.03 3.95 4.65 8.07 1.31 2.52 419.94%
EY 3.35 24.81 25.31 21.51 12.40 76.25 39.76 -80.80%
DY 0.00 0.00 23.44 20.38 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.41 0.35 0.29 0.29 0.37 -11.13%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 25/11/09 27/08/09 27/05/09 24/02/09 13/11/08 -
Price 0.46 0.56 0.61 0.60 0.54 0.50 0.45 -
P/RPS 0.80 0.20 0.25 0.33 0.57 0.10 0.15 205.56%
P/EPS 28.57 3.89 3.89 5.26 10.13 1.60 2.26 443.50%
EY 3.50 25.70 25.72 19.00 9.87 62.52 44.18 -81.58%
DY 0.00 0.00 23.82 18.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.40 0.39 0.37 0.35 0.33 -6.16%

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