[TRC] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 12.66%
YoY- -15.57%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 72,676 117,861 163,082 180,189 180,377 224,092 198,846 -48.78%
PBT -797 11,075 15,075 13,426 12,569 18,468 13,433 -
Tax -1,646 -2,950 -3,576 -3,314 -3,593 -4,394 -2,823 -30.13%
NP -2,443 8,125 11,499 10,112 8,976 14,074 10,610 -
-
NP to SH -2,443 8,125 11,499 10,112 8,976 14,074 10,610 -
-
Tax Rate - 26.64% 23.72% 24.68% 28.59% 23.79% 21.02% -
Total Cost 75,119 109,736 151,583 170,077 171,401 210,018 188,236 -45.70%
-
Net Worth 286,228 287,878 287,948 276,989 267,167 255,549 232,609 14.78%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 7,518 10,892 - - - - -
Div Payout % - 92.54% 94.73% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 286,228 287,878 287,948 276,989 267,167 255,549 232,609 14.78%
NOSH 189,555 189,393 189,439 189,718 189,480 187,903 150,070 16.79%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -3.36% 6.89% 7.05% 5.61% 4.98% 6.28% 5.34% -
ROE -0.85% 2.82% 3.99% 3.65% 3.36% 5.51% 4.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.34 62.23 86.09 94.98 95.20 119.26 132.50 -56.15%
EPS -1.29 4.29 6.07 5.33 4.73 7.49 7.07 -
DPS 0.00 3.97 5.75 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.52 1.52 1.46 1.41 1.36 1.55 -1.72%
Adjusted Per Share Value based on latest NOSH - 189,718
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.13 24.53 33.94 37.50 37.54 46.64 41.38 -48.77%
EPS -0.51 1.69 2.39 2.10 1.87 2.93 2.21 -
DPS 0.00 1.56 2.27 0.00 0.00 0.00 0.00 -
NAPS 0.5957 0.5991 0.5993 0.5765 0.556 0.5318 0.4841 14.78%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.58 0.62 0.53 0.43 0.41 0.50 0.67 -
P/RPS 1.51 1.00 0.62 0.45 0.43 0.42 0.51 105.78%
P/EPS -45.00 14.45 8.73 8.07 8.65 6.68 9.48 -
EY -2.22 6.92 11.45 12.40 11.55 14.98 10.55 -
DY 0.00 6.40 10.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.35 0.29 0.29 0.37 0.43 -7.88%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 27/05/09 24/02/09 13/11/08 28/08/08 -
Price 0.56 0.61 0.60 0.54 0.50 0.45 0.56 -
P/RPS 1.46 0.98 0.70 0.57 0.53 0.38 0.42 128.95%
P/EPS -43.45 14.22 9.88 10.13 10.55 6.01 7.92 -
EY -2.30 7.03 10.12 9.87 9.47 16.64 12.63 -
DY 0.00 6.51 9.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.39 0.37 0.35 0.33 0.36 1.83%

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