[TRC] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 48.22%
YoY- 181.02%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 224,092 198,846 137,348 121,660 125,983 101,549 73,029 110.73%
PBT 18,468 13,433 16,890 11,506 7,733 13,044 9,455 56.06%
Tax -4,394 -2,823 -4,913 -3,539 -2,358 -2,850 -2,944 30.50%
NP 14,074 10,610 11,977 7,967 5,375 10,194 6,511 66.94%
-
NP to SH 14,074 10,610 11,977 7,967 5,375 10,194 6,511 66.94%
-
Tax Rate 23.79% 21.02% 29.09% 30.76% 30.49% 21.85% 31.14% -
Total Cost 210,018 188,236 125,371 113,693 120,608 91,355 66,518 114.76%
-
Net Worth 255,549 232,609 236,185 142,389 205,397 197,303 179,235 26.59%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 255,549 232,609 236,185 142,389 205,397 197,303 179,235 26.59%
NOSH 187,903 150,070 140,586 142,389 133,374 131,535 121,928 33.31%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.28% 5.34% 8.72% 6.55% 4.27% 10.04% 8.92% -
ROE 5.51% 4.56% 5.07% 5.60% 2.62% 5.17% 3.63% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 119.26 132.50 97.70 85.44 94.46 77.20 59.89 58.08%
EPS 7.49 7.07 8.52 4.58 4.03 7.75 5.34 25.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.55 1.68 1.00 1.54 1.50 1.47 -5.03%
Adjusted Per Share Value based on latest NOSH - 142,389
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 46.64 41.38 28.58 25.32 26.22 21.13 15.20 110.72%
EPS 2.93 2.21 2.49 1.66 1.12 2.12 1.36 66.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5318 0.4841 0.4915 0.2963 0.4275 0.4106 0.373 26.59%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.67 0.71 1.05 0.82 0.68 0.65 -
P/RPS 0.42 0.51 0.73 1.23 0.87 0.88 1.09 -46.95%
P/EPS 6.68 9.48 8.33 18.77 20.35 8.77 12.17 -32.88%
EY 14.98 10.55 12.00 5.33 4.91 11.40 8.22 49.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.42 1.05 0.53 0.45 0.44 -10.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 28/08/08 27/05/08 27/02/08 22/11/07 23/08/07 22/05/07 -
Price 0.45 0.56 0.75 0.85 0.89 0.72 0.67 -
P/RPS 0.38 0.42 0.77 0.99 0.94 0.93 1.12 -51.25%
P/EPS 6.01 7.92 8.80 15.19 22.08 9.29 12.55 -38.70%
EY 16.64 12.63 11.36 6.58 4.53 10.76 7.97 63.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.45 0.85 0.58 0.48 0.46 -19.81%

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