[TRC] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -209.43%
YoY- -110.1%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 39,449 43,519 60,770 92,173 75,949 75,547 86,675 -40.85%
PBT -1,174 -59 -372 -427 460 718 1,904 -
Tax 361 -224 -73 -269 176 -172 -3,013 -
NP -813 -283 -445 -696 636 546 -1,109 -18.71%
-
NP to SH -813 -283 -445 -696 636 546 -1,109 -18.71%
-
Tax Rate - - - - -38.26% 23.96% 158.25% -
Total Cost 40,262 43,802 61,215 92,869 75,313 75,001 87,784 -40.55%
-
Net Worth 124,721 124,154 124,799 127,136 129,043 115,342 119,893 2.66%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 124,721 124,154 124,799 127,136 129,043 115,342 119,893 2.66%
NOSH 92,386 91,290 91,764 92,800 92,173 68,249 70,112 20.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.06% -0.65% -0.73% -0.76% 0.84% 0.72% -1.28% -
ROE -0.65% -0.23% -0.36% -0.55% 0.49% 0.47% -0.92% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 42.70 47.67 66.22 99.32 82.40 110.69 123.62 -50.80%
EPS -0.88 -0.31 -0.48 -0.75 0.69 0.80 -1.30 -22.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.36 1.36 1.37 1.40 1.69 1.71 -14.59%
Adjusted Per Share Value based on latest NOSH - 92,800
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.21 9.06 12.65 19.18 15.81 15.72 18.04 -40.86%
EPS -0.17 -0.06 -0.09 -0.14 0.13 0.11 -0.23 -18.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2596 0.2584 0.2597 0.2646 0.2686 0.24 0.2495 2.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.62 0.62 0.62 0.71 0.68 0.94 1.05 -
P/RPS 1.45 1.30 0.94 0.71 0.83 0.85 0.85 42.81%
P/EPS -70.45 -200.00 -127.85 -94.67 98.55 117.50 -66.38 4.05%
EY -1.42 -0.50 -0.78 -1.06 1.01 0.85 -1.51 -4.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.46 0.52 0.49 0.56 0.61 -17.16%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 18/05/05 28/02/05 30/11/04 30/08/04 27/05/04 29/03/04 -
Price 0.62 0.63 0.63 0.65 0.73 0.79 0.95 -
P/RPS 1.45 1.32 0.95 0.65 0.89 0.71 0.77 52.55%
P/EPS -70.45 -203.23 -129.91 -86.67 105.80 98.75 -60.06 11.23%
EY -1.42 -0.49 -0.77 -1.15 0.95 1.01 -1.66 -9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.46 0.47 0.52 0.47 0.56 -12.30%

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