[TRC] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -2021.95%
YoY- -109.16%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 141,768 177,241 235,911 272,411 304,439 330,344 323,866 -42.26%
PBT -4,810 -1,746 -2,032 -398 379 2,655 9,994 -
Tax -427 -1,092 -205 -390 -338 -3,278 -3,032 -72.83%
NP -5,237 -2,838 -2,237 -788 41 -623 6,962 -
-
NP to SH -5,237 -2,838 -2,237 -788 41 -623 6,962 -
-
Tax Rate - - - - 89.18% 123.47% 30.34% -
Total Cost 147,005 180,079 238,148 273,199 304,398 330,967 316,904 -39.99%
-
Net Worth 120,902 123,215 124,721 124,154 124,799 127,136 129,043 -4.23%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 120,902 123,215 124,721 124,154 124,799 127,136 129,043 -4.23%
NOSH 92,291 92,642 92,386 91,290 91,764 92,800 92,173 0.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -3.69% -1.60% -0.95% -0.29% 0.01% -0.19% 2.15% -
ROE -4.33% -2.30% -1.79% -0.63% 0.03% -0.49% 5.40% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 153.61 191.32 255.35 298.40 331.76 355.97 351.36 -42.31%
EPS -5.67 -3.06 -2.42 -0.86 0.04 -0.67 7.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.33 1.35 1.36 1.36 1.37 1.40 -4.32%
Adjusted Per Share Value based on latest NOSH - 91,290
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 29.50 36.89 49.10 56.69 63.36 68.75 67.40 -42.26%
EPS -1.09 -0.59 -0.47 -0.16 0.01 -0.13 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2516 0.2564 0.2596 0.2584 0.2597 0.2646 0.2686 -4.25%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.54 0.62 0.62 0.62 0.71 0.68 -
P/RPS 0.33 0.28 0.24 0.21 0.19 0.20 0.19 44.34%
P/EPS -8.81 -17.63 -25.61 -71.83 1,387.66 -105.76 9.00 -
EY -11.35 -5.67 -3.91 -1.39 0.07 -0.95 11.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.46 0.46 0.46 0.52 0.49 -15.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 30/11/05 30/08/05 18/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.50 0.48 0.62 0.63 0.63 0.65 0.73 -
P/RPS 0.33 0.25 0.24 0.21 0.19 0.18 0.21 35.05%
P/EPS -8.81 -15.67 -25.61 -72.99 1,410.04 -96.82 9.66 -
EY -11.35 -6.38 -3.91 -1.37 0.07 -1.03 10.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.46 0.46 0.46 0.47 0.52 -18.82%

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