[TRC] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 28.28%
YoY- 427.3%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 411,592 686,542 672,388 349,156 208,522 165,936 302,990 5.23%
PBT 31,812 57,002 60,646 44,998 10,652 -2,464 2,356 54.28%
Tax -10,686 -13,780 -15,472 -11,588 -4,316 272 8 -
NP 21,126 43,222 45,174 33,410 6,336 -2,192 2,364 44.03%
-
NP to SH 21,126 43,222 45,174 33,410 6,336 -2,192 2,364 44.03%
-
Tax Rate 33.59% 24.17% 25.51% 25.75% 40.52% - -0.34% -
Total Cost 390,466 643,320 627,214 315,746 202,186 168,128 300,626 4.45%
-
Net Worth 297,736 288,146 228,673 193,344 124,688 124,336 126,320 15.35%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 40,947 - - - - - -
Div Payout % - 94.74% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 297,736 288,146 228,673 193,344 124,688 124,336 126,320 15.35%
NOSH 189,640 189,570 147,531 128,896 92,361 92,100 90,229 13.17%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.13% 6.30% 6.72% 9.57% 3.04% -1.32% 0.78% -
ROE 7.10% 15.00% 19.75% 17.28% 5.08% -1.76% 1.87% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 217.04 362.16 455.76 270.88 225.77 180.17 335.80 -7.01%
EPS 11.14 22.80 30.62 25.92 6.86 -2.38 2.62 27.26%
DPS 0.00 21.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.52 1.55 1.50 1.35 1.35 1.40 1.92%
Adjusted Per Share Value based on latest NOSH - 131,535
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 85.66 142.88 139.94 72.67 43.40 34.53 63.06 5.23%
EPS 4.40 9.00 9.40 6.95 1.32 -0.46 0.49 44.14%
DPS 0.00 8.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6196 0.5997 0.4759 0.4024 0.2595 0.2588 0.2629 15.35%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.48 0.53 0.67 0.68 0.48 0.62 0.68 -
P/RPS 0.22 0.15 0.15 0.25 0.21 0.34 0.20 1.60%
P/EPS 4.31 2.32 2.19 2.62 7.00 -26.05 25.95 -25.84%
EY 23.21 43.02 45.70 38.12 14.29 -3.84 3.85 34.88%
DY 0.00 40.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.43 0.45 0.36 0.46 0.49 -7.34%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 27/08/09 28/08/08 23/08/07 29/08/06 30/08/05 30/08/04 -
Price 0.42 0.60 0.56 0.72 0.47 0.62 0.73 -
P/RPS 0.19 0.17 0.12 0.27 0.21 0.34 0.22 -2.41%
P/EPS 3.77 2.63 1.83 2.78 6.85 -26.05 27.86 -28.33%
EY 26.52 38.00 54.68 36.00 14.60 -3.84 3.59 39.53%
DY 0.00 36.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.39 0.36 0.48 0.35 0.46 0.52 -10.34%

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