[TRC] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -26.87%
YoY- -355.54%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 163,061 155,050 141,768 177,241 235,911 272,411 304,439 -34.12%
PBT 1,750 -1,030 -4,810 -1,746 -2,032 -398 379 178.06%
Tax -2,723 -1,136 -427 -1,092 -205 -390 -338 303.41%
NP -973 -2,166 -5,237 -2,838 -2,237 -788 41 -
-
NP to SH -973 -2,166 -5,237 -2,838 -2,237 -788 41 -
-
Tax Rate 155.60% - - - - - 89.18% -
Total Cost 164,034 157,216 147,005 180,079 238,148 273,199 304,398 -33.85%
-
Net Worth 92,682 92,317 120,902 123,215 124,721 124,154 124,799 -18.03%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 92,682 92,317 120,902 123,215 124,721 124,154 124,799 -18.03%
NOSH 92,682 92,317 92,291 92,642 92,386 91,290 91,764 0.66%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.60% -1.40% -3.69% -1.60% -0.95% -0.29% 0.01% -
ROE -1.05% -2.35% -4.33% -2.30% -1.79% -0.63% 0.03% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 175.93 167.95 153.61 191.32 255.35 298.40 331.76 -34.56%
EPS -1.05 -2.35 -5.67 -3.06 -2.42 -0.86 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.31 1.33 1.35 1.36 1.36 -18.58%
Adjusted Per Share Value based on latest NOSH - 92,642
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.78 33.08 30.24 37.81 50.33 58.11 64.94 -34.12%
EPS -0.21 -0.46 -1.12 -0.61 -0.48 -0.17 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1977 0.1969 0.2579 0.2628 0.2661 0.2649 0.2662 -18.03%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.48 0.50 0.50 0.54 0.62 0.62 0.62 -
P/RPS 0.27 0.30 0.33 0.28 0.24 0.21 0.19 26.47%
P/EPS -45.72 -21.31 -8.81 -17.63 -25.61 -71.83 1,387.66 -
EY -2.19 -4.69 -11.35 -5.67 -3.91 -1.39 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.38 0.41 0.46 0.46 0.46 2.88%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 30/11/05 30/08/05 18/05/05 28/02/05 -
Price 0.47 0.50 0.50 0.48 0.62 0.63 0.63 -
P/RPS 0.27 0.30 0.33 0.25 0.24 0.21 0.19 26.47%
P/EPS -44.77 -21.31 -8.81 -15.67 -25.61 -72.99 1,410.04 -
EY -2.23 -4.69 -11.35 -6.38 -3.91 -1.37 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.38 0.36 0.46 0.46 0.46 1.44%

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