[TRC] YoY Annualized Quarter 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- -43.19%
YoY- 389.05%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 686,542 672,388 349,156 208,522 165,936 302,990 304,628 14.48%
PBT 57,002 60,646 44,998 10,652 -2,464 2,356 8,498 37.28%
Tax -13,780 -15,472 -11,588 -4,316 272 8 -2,688 31.27%
NP 43,222 45,174 33,410 6,336 -2,192 2,364 5,810 39.67%
-
NP to SH 43,222 45,174 33,410 6,336 -2,192 2,364 5,810 39.67%
-
Tax Rate 24.17% 25.51% 25.75% 40.52% - -0.34% 31.63% -
Total Cost 643,320 627,214 315,746 202,186 168,128 300,626 298,818 13.61%
-
Net Worth 288,146 228,673 193,344 124,688 124,336 126,320 112,741 16.91%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 40,947 - - - - - - -
Div Payout % 94.74% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 288,146 228,673 193,344 124,688 124,336 126,320 112,741 16.91%
NOSH 189,570 147,531 128,896 92,361 92,100 90,229 69,166 18.28%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.30% 6.72% 9.57% 3.04% -1.32% 0.78% 1.91% -
ROE 15.00% 19.75% 17.28% 5.08% -1.76% 1.87% 5.15% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 362.16 455.76 270.88 225.77 180.17 335.80 440.43 -3.20%
EPS 22.80 30.62 25.92 6.86 -2.38 2.62 8.40 18.08%
DPS 21.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.55 1.50 1.35 1.35 1.40 1.63 -1.15%
Adjusted Per Share Value based on latest NOSH - 92,682
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 142.88 139.94 72.67 43.40 34.53 63.06 63.40 14.48%
EPS 9.00 9.40 6.95 1.32 -0.46 0.49 1.21 39.67%
DPS 8.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5997 0.4759 0.4024 0.2595 0.2588 0.2629 0.2346 16.91%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.53 0.67 0.68 0.48 0.62 0.68 0.68 -
P/RPS 0.15 0.15 0.25 0.21 0.34 0.20 0.15 0.00%
P/EPS 2.32 2.19 2.62 7.00 -26.05 25.95 8.10 -18.79%
EY 43.02 45.70 38.12 14.29 -3.84 3.85 12.35 23.09%
DY 40.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.45 0.36 0.46 0.49 0.42 -2.99%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 23/08/07 29/08/06 30/08/05 30/08/04 26/08/03 -
Price 0.60 0.56 0.72 0.47 0.62 0.73 0.77 -
P/RPS 0.17 0.12 0.27 0.21 0.34 0.22 0.17 0.00%
P/EPS 2.63 1.83 2.78 6.85 -26.05 27.86 9.17 -18.77%
EY 38.00 54.68 36.00 14.60 -3.84 3.59 10.91 23.09%
DY 36.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.48 0.35 0.46 0.52 0.47 -3.05%

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