[TRC] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 202.15%
YoY- -39.03%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 75,949 75,547 86,675 85,695 77,617 74,697 85,371 -7.50%
PBT 460 718 1,904 6,912 3,416 833 4,602 -78.49%
Tax 176 -172 -3,013 -23 -1,136 -208 -775 -
NP 636 546 -1,109 6,889 2,280 625 3,827 -69.80%
-
NP to SH 636 546 -1,109 6,889 2,280 625 3,827 -69.80%
-
Tax Rate -38.26% 23.96% 158.25% 0.33% 33.26% 24.97% 16.84% -
Total Cost 75,313 75,001 87,784 78,806 75,337 74,072 81,544 -5.16%
-
Net Worth 129,043 115,342 119,893 120,908 112,618 112,500 111,330 10.35%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 3,479 -
Div Payout % - - - - - - 90.91% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 129,043 115,342 119,893 120,908 112,618 112,500 111,330 10.35%
NOSH 92,173 68,249 70,112 70,295 69,090 69,444 69,581 20.63%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.84% 0.72% -1.28% 8.04% 2.94% 0.84% 4.48% -
ROE 0.49% 0.47% -0.92% 5.70% 2.02% 0.56% 3.44% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 82.40 110.69 123.62 121.91 112.34 107.56 122.69 -23.32%
EPS 0.69 0.80 -1.30 9.80 3.30 0.90 5.50 -74.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.40 1.69 1.71 1.72 1.63 1.62 1.60 -8.52%
Adjusted Per Share Value based on latest NOSH - 70,295
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.81 15.72 18.04 17.83 16.15 15.55 17.77 -7.50%
EPS 0.13 0.11 -0.23 1.43 0.47 0.13 0.80 -70.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
NAPS 0.2686 0.24 0.2495 0.2516 0.2344 0.2341 0.2317 10.36%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.68 0.94 1.05 0.95 0.68 0.71 0.98 -
P/RPS 0.83 0.85 0.85 0.78 0.61 0.66 0.80 2.48%
P/EPS 98.55 117.50 -66.38 9.69 20.61 78.89 17.82 213.05%
EY 1.01 0.85 -1.51 10.32 4.85 1.27 5.61 -68.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.10 -
P/NAPS 0.49 0.56 0.61 0.55 0.42 0.44 0.61 -13.59%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 27/05/04 29/03/04 18/11/03 26/08/03 30/05/03 03/04/03 -
Price 0.73 0.79 0.95 1.16 0.77 0.70 0.71 -
P/RPS 0.89 0.71 0.77 0.95 0.69 0.65 0.58 33.07%
P/EPS 105.80 98.75 -60.06 11.84 23.33 77.78 12.91 307.00%
EY 0.95 1.01 -1.66 8.45 4.29 1.29 7.75 -75.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.04 -
P/NAPS 0.52 0.47 0.56 0.67 0.47 0.43 0.44 11.79%

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