[TRC] QoQ 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- 13.72%
YoY- 8.38%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter 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 72,676 117,861 163,082 180,189 180,377 224,092 -38.26%
PBT 6,138 -797 11,075 15,075 13,426 12,569 18,468 -52.05%
Tax -3,086 -1,646 -2,950 -3,576 -3,314 -3,593 -4,394 -21.00%
NP 3,052 -2,443 8,125 11,499 10,112 8,976 14,074 -63.93%
-
NP to SH 3,052 -2,443 8,125 11,499 10,112 8,976 14,074 -63.93%
-
Tax Rate 50.28% - 26.64% 23.72% 24.68% 28.59% 23.79% -
Total Cost 105,712 75,119 109,736 151,583 170,077 171,401 210,018 -36.74%
-
Net Worth 290,034 286,228 287,878 287,948 276,989 267,167 255,549 8.81%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 7,518 10,892 - - - -
Div Payout % - - 92.54% 94.73% - - - -
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 290,034 286,228 287,878 287,948 276,989 267,167 255,549 8.81%
NOSH 189,565 189,555 189,393 189,439 189,718 189,480 187,903 0.58%
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% -3.36% 6.89% 7.05% 5.61% 4.98% 6.28% -
ROE 1.05% -0.85% 2.82% 3.99% 3.65% 3.36% 5.51% -
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 38.34 62.23 86.09 94.98 95.20 119.26 -38.62%
EPS 1.61 -1.29 4.29 6.07 5.33 4.73 7.49 -64.14%
DPS 0.00 0.00 3.97 5.75 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 15.50 25.14 34.79 38.44 38.48 47.80 -38.26%
EPS 0.65 -0.52 1.73 2.45 2.16 1.91 3.00 -63.95%
DPS 0.00 0.00 1.60 2.32 0.00 0.00 0.00 -
NAPS 0.6187 0.6106 0.6141 0.6143 0.5909 0.5699 0.5451 8.81%
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 1.51 1.00 0.62 0.45 0.43 0.42 58.80%
P/EPS 29.81 -45.00 14.45 8.73 8.07 8.65 6.68 171.30%
EY 3.35 -2.22 6.92 11.45 12.40 11.55 14.98 -63.19%
DY 0.00 0.00 6.40 10.85 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 1.46 0.98 0.70 0.57 0.53 0.38 64.33%
P/EPS 28.57 -43.45 14.22 9.88 10.13 10.55 6.01 182.98%
EY 3.50 -2.30 7.03 10.12 9.87 9.47 16.64 -64.66%
DY 0.00 0.00 6.51 9.58 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