[TRC] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -33.49%
YoY- -50.23%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 225,677 141,769 304,438 324,684 321,838 0 -
PBT 13,113 -4,810 379 13,066 25,667 0 -
Tax -2,592 -426 -338 -4,382 -8,220 0 -
NP 10,521 -5,236 41 8,684 17,447 0 -
-
NP to SH 10,521 -5,237 41 8,684 17,447 0 -
-
Tax Rate 19.77% - 89.18% 33.54% 32.03% - -
Total Cost 215,156 147,005 304,397 316,000 304,391 0 -
-
Net Worth 132,086 120,938 126,039 113,386 75,040 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - 2,345 - -
Div Payout % - - - - 13.44% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 132,086 120,938 126,039 113,386 75,040 0 -
NOSH 92,368 92,319 91,999 69,991 46,900 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.66% -3.69% 0.01% 2.67% 5.42% 0.00% -
ROE 7.97% -4.33% 0.03% 7.66% 23.25% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 244.32 153.56 330.91 463.89 686.21 0.00 -
EPS 9.98 -5.67 0.04 10.17 37.20 0.00 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.43 1.31 1.37 1.62 1.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 70,112
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 46.97 29.50 63.36 67.57 66.98 0.00 -
EPS 2.19 -1.09 0.01 1.81 3.63 0.00 -
DPS 0.00 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.2749 0.2517 0.2623 0.236 0.1562 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.55 0.50 0.62 1.05 0.98 0.00 -
P/RPS 0.23 0.33 0.19 0.23 0.14 0.00 -
P/EPS 4.83 -8.81 1,391.22 8.46 2.63 0.00 -
EY 20.71 -11.35 0.07 11.82 37.96 0.00 -
DY 0.00 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 0.38 0.38 0.45 0.65 0.61 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/07 27/02/06 28/02/05 29/03/04 03/04/03 - -
Price 0.82 0.50 0.63 0.95 0.71 0.00 -
P/RPS 0.34 0.33 0.19 0.20 0.10 0.00 -
P/EPS 7.20 -8.81 1,413.66 7.66 1.91 0.00 -
EY 13.89 -11.35 0.07 13.06 52.39 0.00 -
DY 0.00 0.00 0.00 0.00 7.04 0.00 -
P/NAPS 0.57 0.38 0.46 0.59 0.44 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