[TRC] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 36.08%
YoY- 185.59%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 560,286 336,194 137,348 422,221 300,561 174,578 73,029 287.55%
PBT 48,792 30,323 16,890 41,739 30,232 22,499 9,455 197.73%
Tax -12,131 -7,736 -4,913 -11,692 -8,152 -5,794 -2,944 156.36%
NP 36,661 22,587 11,977 30,047 22,080 16,705 6,511 215.50%
-
NP to SH 36,661 22,587 11,977 30,047 22,080 16,705 6,511 215.50%
-
Tax Rate 24.86% 25.51% 29.09% 28.01% 26.96% 25.75% 31.14% -
Total Cost 523,625 313,607 125,371 392,174 278,481 157,873 66,518 294.23%
-
Net Worth 250,799 228,673 236,185 212,119 200,845 193,344 179,235 25.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 250,799 228,673 236,185 212,119 200,845 193,344 179,235 25.02%
NOSH 184,411 147,531 140,586 133,408 130,419 128,896 121,928 31.66%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.54% 6.72% 8.72% 7.12% 7.35% 9.57% 8.92% -
ROE 14.62% 9.88% 5.07% 14.17% 10.99% 8.64% 3.63% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 303.82 227.88 97.70 316.49 230.46 135.44 59.89 194.36%
EPS 19.88 15.31 8.52 18.21 16.93 12.96 5.34 139.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.55 1.68 1.59 1.54 1.50 1.47 -5.03%
Adjusted Per Share Value based on latest NOSH - 142,389
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 116.61 69.97 28.58 87.87 62.55 36.33 15.20 287.53%
EPS 7.63 4.70 2.49 6.25 4.60 3.48 1.36 214.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.522 0.4759 0.4915 0.4415 0.418 0.4024 0.373 25.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.67 0.71 1.05 0.82 0.68 0.65 -
P/RPS 0.16 0.29 0.73 0.33 0.36 0.50 1.09 -72.07%
P/EPS 2.52 4.38 8.33 4.66 4.84 5.25 12.17 -64.89%
EY 39.76 22.85 12.00 21.45 20.65 19.06 8.22 185.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.42 0.66 0.53 0.45 0.44 -10.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 28/08/08 27/05/08 27/02/08 22/11/07 23/08/07 22/05/07 -
Price 0.45 0.56 0.75 0.85 0.89 0.72 0.67 -
P/RPS 0.15 0.25 0.77 0.27 0.39 0.53 1.12 -73.72%
P/EPS 2.26 3.66 8.80 3.77 5.26 5.56 12.55 -68.01%
EY 44.18 27.34 11.36 26.50 19.02 18.00 7.97 212.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.45 0.53 0.58 0.48 0.46 -19.81%

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