[TRC] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -91.56%
YoY- -99.53%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 116,471 82,968 43,519 304,438 243,669 151,495 75,547 33.41%
PBT -1,374 -1,232 -59 379 751 1,178 718 -
Tax -1,018 136 -224 -338 -265 4 -172 226.84%
NP -2,392 -1,096 -283 41 486 1,182 546 -
-
NP to SH -2,393 -1,096 -283 41 486 1,182 546 -
-
Tax Rate - - - 89.18% 35.29% -0.34% 23.96% -
Total Cost 118,863 84,064 43,802 304,397 243,183 150,313 75,001 35.89%
-
Net Worth 122,883 124,336 124,154 126,039 125,626 126,320 115,342 4.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 122,883 124,336 124,154 126,039 125,626 126,320 115,342 4.30%
NOSH 92,393 92,100 91,290 91,999 91,698 90,229 68,249 22.35%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -2.05% -1.32% -0.65% 0.01% 0.20% 0.78% 0.72% -
ROE -1.95% -0.88% -0.23% 0.03% 0.39% 0.94% 0.47% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 126.06 90.08 47.67 330.91 265.73 167.90 110.69 9.04%
EPS -2.59 -1.19 -0.31 0.04 0.53 1.31 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.35 1.36 1.37 1.37 1.40 1.69 -14.74%
Adjusted Per Share Value based on latest NOSH - 91,764
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 24.24 17.27 9.06 63.36 50.71 31.53 15.72 33.43%
EPS -0.50 -0.23 -0.06 0.01 0.10 0.25 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2557 0.2588 0.2584 0.2623 0.2615 0.2629 0.24 4.31%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.54 0.62 0.62 0.62 0.71 0.68 0.94 -
P/RPS 0.43 0.69 1.30 0.19 0.27 0.41 0.85 -36.48%
P/EPS -20.85 -52.10 -200.00 1,391.22 133.96 51.91 117.50 -
EY -4.80 -1.92 -0.50 0.07 0.75 1.93 0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.46 0.45 0.52 0.49 0.56 -18.75%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 18/05/05 28/02/05 30/11/04 30/08/04 27/05/04 -
Price 0.48 0.62 0.63 0.63 0.65 0.73 0.79 -
P/RPS 0.38 0.69 1.32 0.19 0.24 0.43 0.71 -34.05%
P/EPS -18.53 -52.10 -203.23 1,413.66 122.64 55.73 98.75 -
EY -5.40 -1.92 -0.49 0.07 0.82 1.79 1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.46 0.46 0.47 0.52 0.47 -16.27%

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