[TRC] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -93.64%
YoY- -192.72%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 672,388 349,156 208,522 165,936 302,990 304,628 301,688 14.27%
PBT 60,646 44,998 10,652 -2,464 2,356 8,498 29,924 12.48%
Tax -15,472 -11,588 -4,316 272 8 -2,688 -12,968 2.98%
NP 45,174 33,410 6,336 -2,192 2,364 5,810 16,956 17.72%
-
NP to SH 45,174 33,410 6,336 -2,192 2,364 5,810 16,956 17.72%
-
Tax Rate 25.51% 25.75% 40.52% - -0.34% 31.63% 43.34% -
Total Cost 627,214 315,746 202,186 168,128 300,626 298,818 284,732 14.05%
-
Net Worth 228,673 193,344 124,688 124,336 126,320 112,741 40,790 33.24%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 228,673 193,344 124,688 124,336 126,320 112,741 40,790 33.24%
NOSH 147,531 128,896 92,361 92,100 90,229 69,166 26,660 32.96%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.72% 9.57% 3.04% -1.32% 0.78% 1.91% 5.62% -
ROE 19.75% 17.28% 5.08% -1.76% 1.87% 5.15% 41.57% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 455.76 270.88 225.77 180.17 335.80 440.43 1,131.60 -14.05%
EPS 30.62 25.92 6.86 -2.38 2.62 8.40 63.60 -11.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.50 1.35 1.35 1.40 1.63 1.53 0.21%
Adjusted Per Share Value based on latest NOSH - 92,386
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 139.94 72.67 43.40 34.53 63.06 63.40 62.79 14.27%
EPS 9.40 6.95 1.32 -0.46 0.49 1.21 3.53 17.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4759 0.4024 0.2595 0.2588 0.2629 0.2346 0.0849 33.24%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.67 0.68 0.48 0.62 0.68 0.68 0.00 -
P/RPS 0.15 0.25 0.21 0.34 0.20 0.15 0.00 -
P/EPS 2.19 2.62 7.00 -26.05 25.95 8.10 0.00 -
EY 45.70 38.12 14.29 -3.84 3.85 12.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.36 0.46 0.49 0.42 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 23/08/07 29/08/06 30/08/05 30/08/04 26/08/03 01/08/02 -
Price 0.56 0.72 0.47 0.62 0.73 0.77 0.00 -
P/RPS 0.12 0.27 0.21 0.34 0.22 0.17 0.00 -
P/EPS 1.83 2.78 6.85 -26.05 27.86 9.17 0.00 -
EY 54.68 36.00 14.60 -3.84 3.59 10.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.48 0.35 0.46 0.52 0.47 0.00 -

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