[TRC] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -119.28%
YoY- -539.1%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 67,013 47,460 56,801 25,297 33,503 39,449 43,519 33.31%
PBT 5,913 1,606 3,721 -3,436 -141 -1,174 -59 -
Tax -1,395 -1,226 -933 592 -1,156 361 -224 238.11%
NP 4,518 380 2,788 -2,844 -1,297 -813 -283 -
-
NP to SH 4,518 380 2,788 -2,844 -1,297 -813 -283 -
-
Tax Rate 23.59% 76.34% 25.07% - - - - -
Total Cost 62,495 47,080 54,013 28,141 34,800 40,262 43,802 26.70%
-
Net Worth 129,349 125,121 123,705 120,902 123,215 124,721 124,154 2.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 129,349 125,121 123,705 120,902 123,215 124,721 124,154 2.76%
NOSH 92,392 92,682 92,317 92,291 92,642 92,386 91,290 0.80%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.74% 0.80% 4.91% -11.24% -3.87% -2.06% -0.65% -
ROE 3.49% 0.30% 2.25% -2.35% -1.05% -0.65% -0.23% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 72.53 51.21 61.53 27.41 36.16 42.70 47.67 32.25%
EPS 4.89 0.41 3.02 -3.08 -1.40 -0.88 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.35 1.34 1.31 1.33 1.35 1.36 1.94%
Adjusted Per Share Value based on latest NOSH - 92,291
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.95 9.88 11.82 5.26 6.97 8.21 9.06 33.30%
EPS 0.94 0.08 0.58 -0.59 -0.27 -0.17 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2692 0.2604 0.2575 0.2516 0.2564 0.2596 0.2584 2.76%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.47 0.48 0.50 0.50 0.54 0.62 0.62 -
P/RPS 0.65 0.94 0.81 1.82 1.49 1.45 1.30 -36.97%
P/EPS 9.61 117.07 16.56 -16.23 -38.57 -70.45 -200.00 -
EY 10.40 0.85 6.04 -6.16 -2.59 -1.42 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.37 0.38 0.41 0.46 0.46 -18.23%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 30/05/06 27/02/06 30/11/05 30/08/05 18/05/05 -
Price 0.50 0.47 0.50 0.50 0.48 0.62 0.63 -
P/RPS 0.69 0.92 0.81 1.82 1.33 1.45 1.32 -35.08%
P/EPS 10.22 114.63 16.56 -16.23 -34.29 -70.45 -203.23 -
EY 9.78 0.87 6.04 -6.16 -2.92 -1.42 -0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.37 0.38 0.36 0.46 0.46 -15.06%

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