[TRC] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 58.64%
YoY- -174.87%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 225,677 196,571 163,061 155,050 141,768 177,241 235,911 -2.90%
PBT 13,113 7,804 1,750 -1,030 -4,810 -1,746 -2,032 -
Tax -2,592 -2,962 -2,723 -1,136 -427 -1,092 -205 440.23%
NP 10,521 4,842 -973 -2,166 -5,237 -2,838 -2,237 -
-
NP to SH 10,521 4,842 -973 -2,166 -5,237 -2,838 -2,237 -
-
Tax Rate 19.77% 37.95% 155.60% - - - - -
Total Cost 215,156 191,729 164,034 157,216 147,005 180,079 238,148 -6.52%
-
Net Worth 92,372 92,392 92,682 92,317 120,902 123,215 124,721 -18.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 92,372 92,392 92,682 92,317 120,902 123,215 124,721 -18.09%
NOSH 92,372 92,392 92,682 92,317 92,291 92,642 92,386 -0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.66% 2.46% -0.60% -1.40% -3.69% -1.60% -0.95% -
ROE 11.39% 5.24% -1.05% -2.35% -4.33% -2.30% -1.79% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 244.31 212.76 175.93 167.95 153.61 191.32 255.35 -2.89%
EPS 11.39 5.24 -1.05 -2.35 -5.67 -3.06 -2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.31 1.33 1.35 -18.08%
Adjusted Per Share Value based on latest NOSH - 92,317
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 46.97 40.91 33.94 32.27 29.50 36.89 49.10 -2.90%
EPS 2.19 1.01 -0.20 -0.45 -1.09 -0.59 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1922 0.1923 0.1929 0.1921 0.2516 0.2564 0.2596 -18.11%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.55 0.47 0.48 0.50 0.50 0.54 0.62 -
P/RPS 0.23 0.22 0.27 0.30 0.33 0.28 0.24 -2.78%
P/EPS 4.83 8.97 -45.72 -21.31 -8.81 -17.63 -25.61 -
EY 20.71 11.15 -2.19 -4.69 -11.35 -5.67 -3.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.48 0.50 0.38 0.41 0.46 12.61%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 29/08/06 30/05/06 27/02/06 30/11/05 30/08/05 -
Price 0.82 0.50 0.47 0.50 0.50 0.48 0.62 -
P/RPS 0.34 0.24 0.27 0.30 0.33 0.25 0.24 26.05%
P/EPS 7.20 9.54 -44.77 -21.31 -8.81 -15.67 -25.61 -
EY 13.89 10.48 -2.23 -4.69 -11.35 -6.38 -3.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.50 0.47 0.50 0.38 0.36 0.46 46.86%

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