[TRC] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -37.25%
YoY- 199.68%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 125,983 101,549 73,029 54,403 67,013 47,460 56,801 69.99%
PBT 7,733 13,044 9,455 1,873 5,913 1,606 3,721 62.77%
Tax -2,358 -2,850 -2,944 962 -1,395 -1,226 -933 85.43%
NP 5,375 10,194 6,511 2,835 4,518 380 2,788 54.84%
-
NP to SH 5,375 10,194 6,511 2,835 4,518 380 2,788 54.84%
-
Tax Rate 30.49% 21.85% 31.14% -51.36% 23.59% 76.34% 25.07% -
Total Cost 120,608 91,355 66,518 51,568 62,495 47,080 54,013 70.75%
-
Net Worth 205,397 197,303 179,235 92,372 129,349 125,121 123,705 40.17%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 205,397 197,303 179,235 92,372 129,349 125,121 123,705 40.17%
NOSH 133,374 131,535 121,928 92,372 92,392 92,682 92,317 27.77%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.27% 10.04% 8.92% 5.21% 6.74% 0.80% 4.91% -
ROE 2.62% 5.17% 3.63% 3.07% 3.49% 0.30% 2.25% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 94.46 77.20 59.89 58.89 72.53 51.21 61.53 33.04%
EPS 4.03 7.75 5.34 2.69 4.89 0.41 3.02 21.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.50 1.47 1.00 1.40 1.35 1.34 9.70%
Adjusted Per Share Value based on latest NOSH - 92,372
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 26.22 21.13 15.20 11.32 13.95 9.88 11.82 70.00%
EPS 1.12 2.12 1.36 0.59 0.94 0.08 0.58 55.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4275 0.4106 0.373 0.1922 0.2692 0.2604 0.2575 40.16%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.82 0.68 0.65 0.55 0.47 0.48 0.50 -
P/RPS 0.87 0.88 1.09 0.93 0.65 0.94 0.81 4.87%
P/EPS 20.35 8.77 12.17 17.92 9.61 117.07 16.56 14.71%
EY 4.91 11.40 8.22 5.58 10.40 0.85 6.04 -12.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.44 0.55 0.34 0.36 0.37 27.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 22/05/07 26/02/07 27/11/06 29/08/06 30/05/06 -
Price 0.89 0.72 0.67 0.82 0.50 0.47 0.50 -
P/RPS 0.94 0.93 1.12 1.39 0.69 0.92 0.81 10.42%
P/EPS 22.08 9.29 12.55 26.72 10.22 114.63 16.56 21.12%
EY 4.53 10.76 7.97 3.74 9.78 0.87 6.04 -17.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.46 0.82 0.36 0.35 0.37 34.90%

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