[TRC] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 55.08%
YoY- 56.5%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 241,905 225,677 196,571 163,061 155,050 141,768 177,241 23.06%
PBT 18,847 13,113 7,804 1,750 -1,030 -4,810 -1,746 -
Tax -4,603 -2,592 -2,962 -2,723 -1,136 -427 -1,092 161.17%
NP 14,244 10,521 4,842 -973 -2,166 -5,237 -2,838 -
-
NP to SH 14,244 10,521 4,842 -973 -2,166 -5,237 -2,838 -
-
Tax Rate 24.42% 19.77% 37.95% 155.60% - - - -
Total Cost 227,661 215,156 191,729 164,034 157,216 147,005 180,079 16.93%
-
Net Worth 179,235 92,372 92,392 92,682 92,317 120,902 123,215 28.41%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 179,235 92,372 92,392 92,682 92,317 120,902 123,215 28.41%
NOSH 121,928 92,372 92,392 92,682 92,317 92,291 92,642 20.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.89% 4.66% 2.46% -0.60% -1.40% -3.69% -1.60% -
ROE 7.95% 11.39% 5.24% -1.05% -2.35% -4.33% -2.30% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 198.40 244.31 212.76 175.93 167.95 153.61 191.32 2.45%
EPS 11.68 11.39 5.24 -1.05 -2.35 -5.67 -3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.00 1.00 1.00 1.00 1.31 1.33 6.90%
Adjusted Per Share Value based on latest NOSH - 92,682
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 50.34 46.97 40.91 33.94 32.27 29.50 36.89 23.05%
EPS 2.96 2.19 1.01 -0.20 -0.45 -1.09 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.373 0.1922 0.1923 0.1929 0.1921 0.2516 0.2564 28.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.65 0.55 0.47 0.48 0.50 0.50 0.54 -
P/RPS 0.33 0.23 0.22 0.27 0.30 0.33 0.28 11.58%
P/EPS 5.56 4.83 8.97 -45.72 -21.31 -8.81 -17.63 -
EY 17.97 20.71 11.15 -2.19 -4.69 -11.35 -5.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.55 0.47 0.48 0.50 0.38 0.41 4.82%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 26/02/07 27/11/06 29/08/06 30/05/06 27/02/06 30/11/05 -
Price 0.67 0.82 0.50 0.47 0.50 0.50 0.48 -
P/RPS 0.34 0.34 0.24 0.27 0.30 0.33 0.25 22.77%
P/EPS 5.74 7.20 9.54 -44.77 -21.31 -8.81 -15.67 -
EY 17.44 13.89 10.48 -2.23 -4.69 -11.35 -6.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.82 0.50 0.47 0.50 0.38 0.36 17.77%

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