[TRC] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 35.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 77,617 74,697 85,371 85,623 81,642 0 0 -
PBT 3,416 833 4,602 12,128 11,626 0 0 -
Tax -1,136 -208 -775 -829 -3,281 0 0 -
NP 2,280 625 3,827 11,299 8,345 0 0 -
-
NP to SH 2,280 625 3,827 11,299 8,345 0 0 -
-
Tax Rate 33.26% 24.97% 16.84% 6.84% 28.22% - - -
Total Cost 75,337 74,072 81,544 74,324 73,297 0 0 -
-
Net Worth 112,618 112,500 111,330 83,165 75,999 0 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 3,479 - - - - -
Div Payout % - - 90.91% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 112,618 112,500 111,330 83,165 75,999 0 0 -
NOSH 69,090 69,444 69,581 57,355 49,672 0 0 -
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.94% 0.84% 4.48% 13.20% 10.22% 0.00% 0.00% -
ROE 2.02% 0.56% 3.44% 13.59% 10.98% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 112.34 107.56 122.69 149.29 164.36 0.00 0.00 -
EPS 3.30 0.90 5.50 19.70 16.80 0.00 0.00 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 1.60 1.45 1.53 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 57,355
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 16.15 15.55 17.77 17.82 16.99 0.00 0.00 -
EPS 0.47 0.13 0.80 2.35 1.74 0.00 0.00 -
DPS 0.00 0.00 0.72 0.00 0.00 0.00 0.00 -
NAPS 0.2344 0.2341 0.2317 0.1731 0.1582 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 0.68 0.71 0.98 0.88 0.00 0.00 0.00 -
P/RPS 0.61 0.66 0.80 0.59 0.00 0.00 0.00 -
P/EPS 20.61 78.89 17.82 4.47 0.00 0.00 0.00 -
EY 4.85 1.27 5.61 22.39 0.00 0.00 0.00 -
DY 0.00 0.00 5.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.61 0.61 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 30/05/03 03/04/03 22/11/02 01/08/02 - - -
Price 0.77 0.70 0.71 0.99 0.00 0.00 0.00 -
P/RPS 0.69 0.65 0.58 0.66 0.00 0.00 0.00 -
P/EPS 23.33 77.78 12.91 5.03 0.00 0.00 0.00 -
EY 4.29 1.29 7.75 19.90 0.00 0.00 0.00 -
DY 0.00 0.00 7.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.44 0.68 0.00 0.00 0.00 -

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