[TRC] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 36.9%
YoY- 300.9%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 300,561 174,578 73,029 225,677 171,274 104,261 56,801 203.35%
PBT 30,232 22,499 9,455 13,113 11,240 5,326 3,721 303.63%
Tax -8,152 -5,794 -2,944 -2,592 -3,555 -2,158 -933 323.65%
NP 22,080 16,705 6,511 10,521 7,685 3,168 2,788 296.81%
-
NP to SH 22,080 16,705 6,511 10,521 7,685 3,168 2,788 296.81%
-
Tax Rate 26.96% 25.75% 31.14% 19.77% 31.63% 40.52% 25.07% -
Total Cost 278,481 157,873 66,518 215,156 163,589 101,093 54,013 198.14%
-
Net Worth 200,845 193,344 179,235 132,086 129,314 124,688 123,705 38.09%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 200,845 193,344 179,235 132,086 129,314 124,688 123,705 38.09%
NOSH 130,419 128,896 121,928 92,368 92,367 92,361 92,317 25.87%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.35% 9.57% 8.92% 4.66% 4.49% 3.04% 4.91% -
ROE 10.99% 8.64% 3.63% 7.97% 5.94% 2.54% 2.25% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 230.46 135.44 59.89 244.32 185.43 112.88 61.53 140.98%
EPS 16.93 12.96 5.34 9.98 8.32 3.43 3.02 215.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.50 1.47 1.43 1.40 1.35 1.34 9.70%
Adjusted Per Share Value based on latest NOSH - 92,372
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 64.12 37.24 15.58 48.14 36.54 22.24 12.12 203.31%
EPS 4.71 3.56 1.39 2.24 1.64 0.68 0.59 298.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4285 0.4125 0.3824 0.2818 0.2759 0.266 0.2639 38.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.82 0.68 0.65 0.55 0.47 0.48 0.50 -
P/RPS 0.36 0.50 1.09 0.23 0.25 0.43 0.81 -41.73%
P/EPS 4.84 5.25 12.17 4.83 5.65 13.99 16.56 -55.92%
EY 20.65 19.06 8.22 20.71 17.70 7.15 6.04 126.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.44 0.38 0.34 0.36 0.37 27.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 22/05/07 26/02/07 27/11/06 29/08/06 30/05/06 -
Price 0.89 0.72 0.67 0.82 0.50 0.47 0.50 -
P/RPS 0.39 0.53 1.12 0.34 0.27 0.42 0.81 -38.54%
P/EPS 5.26 5.56 12.55 7.20 6.01 13.70 16.56 -53.41%
EY 19.02 18.00 7.97 13.89 16.64 7.30 6.04 114.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.46 0.57 0.36 0.35 0.37 34.90%

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